10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2015

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______ to ______.

Commission File Number: 000-54346

MEDYTOX SOLUTIONS, INC.

(Exact name of registrant as specified in its charter)

Nevada	90-0902-741
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)
400 South Australian Ave., 8th Floor West Palm Beach, FL	33401
(Address of principal executive offices)	(Zip Code)

(561) 855-1626

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:

Large accelerated filer o	Accelerated filer o
Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of May 11, 2015, the registrant had 29,306,026 shares of its Common Stock, $0.0001 par value, outstanding.

MEDYTOX SOLUTIONS, INC.

FORM 10-Q

March 31, 2015

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION		3
Item 1.	Financial Statements	3
	Condensed Consolidated Balance Sheets as of March 31, 2015 (unaudited) and December 31, 2014	3
	Condensed Consolidated Statements of Operations for the three months ended March 31, 2015 and 2014 (unaudited)	5
	Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014 (unaudited)	6
	Notes to Condensed Consolidated Financial Statements (unaudited)	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	27
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	32
Item 4.	Controls and Procedures	32
PART II – OTHER INFORMATION		33
Item 1.	Legal Proceedings	33
Item 1A.	Risk Factors	33
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	33
Item 3.	Defaults Upon Senior Securities	33
Item 4.	Mine Safety Disclosures	33
Item 5.	Other Information	33
Item 6.	Exhibits	34
SIGNATURES		35

2

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Condensed Consolidated Balance Sheets

(unaudited)

	March 31,		December 31,
	2015		2014
ASSETS
Current assets:
Cash	$	650,505	$	2,406,246
Accounts receivable, net		23,833,608		17,463,947
Prepaid expenses and other current assets		187,288		170,353
Deferred tax assets		28,300		28,300
Deposits on acquisitions		–		259,875
Total current assets		24,699,701		20,328,721
Property and equipment, net		7,318,521		7,678,123
Other assets:
Intangible assets, net		4,428,424		4,436,473
Goodwill		3,278,813		3,139,942
Deposits		216,717		177,495
Total assets	$	39,942,176	$	35,760,754

See accompanying notes to condensed consolidated financial statements.

3

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Condensed Consolidated Balance Sheets (Continued)

(unaudited)

	March 31,		December 31,
	2015		2014
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	3,057,100	$	3,356,797
Accrued expenses		2,689,490		2,297,416
Income tax liabilities		8,545,715		8,087,946
Current portion of notes payable		226,684		443,292
Current portion of notes payable, related party		5,990,274		2,620,000
Current portion of capital lease obligations		727,307		962,562
Derivative liability		380,000		380,000
Total current liabilities		21,616,570		18,148,013
Other liabilities:
Notes payable, net of current portion		–		93,392
Capital lease obligations, net of current portion		2,260,564		2,222,625
Deferred tax liabilities		301,800		252,900
Total liabilities		24,178,934		20,716,930
Commitments and contingencies
Stockholders' equity:
Preferred stock, 100,000,000 shares authorized:
Series B preferred stock, $0.0001 par value, 5,000 shares authorized, 5,000 and 5,000 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively		1		1
Series D preferred stock, $0.0001 par value, 200,000 shares authorized, 50,000 and 200,000 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively		5		20
Series E preferred stock, $0.0001 par value, 100,000 shares authorized, 45,000 and 100,000 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively		5		10
Common stock, $0.0001 par value, 500,000,000 shares authorized, 29,306,026 and 29,046,386 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively		2,931		2,905
Additional paid-in-capital		5,713,824		5,357,367
Retained earnings		10,046,476		9,562,517
Total Medytox Solutions stockholders' equity		15,763,242		14,922,820
Noncontrolling interest		–		121,004
Total stockholders' equity		15,763,242		15,043,824
Total liabilities and stockholders' equity	$	39,942,176	$	35,760,754

See accompanying notes to condensed consolidated financial statements.

4

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Condensed Consolidated Statements of Operations

(unaudited)

	For the Three Months Ended
	March 31,
	2015			2014
Revenues
Gross charges (net of contractual allowances and discounts)	$	20,122,515		$	21,062,572
Provision for bad debts		(6,473,733	)		(6,187,033	)
Net Revenues		13,648,782			14,875,539
Operating expenses:
Direct costs of revenue		4,031,274			3,277,841
General and administrative		5,639,933			3,719,958
Legal fees related to disputed subsidiary		–			58,672
Sales and marketing expenses		1,182,221			789,302
Depreciation and amortization		580,793			165,688
Total operating expenses		11,434,221			8,011,461
Income from operations		2,214,561			6,864,078
Other income (expense):
Other income		21			121
Gain on disposition of subsidiary		–			134,185
Gain on legal settlement		275,028			–
Interest expense		(505,101	)		(96,751	)
Total other income (expense)		(230,052	)		37,555
Income before income taxes		1,984,509			6,901,633
Provision for income taxes		977,500			2,598,100
Net income attributable to Medytox Solutions		1,007,009			4,303,533
Preferred stock dividends		523,050			913,563
Net income attributable to Medytox Solutions common shareholders	$	483,959		$	3,389,970
Net income per common share:
Basic	$	0.02		$	0.11
Diluted	$	0.02		$	0.11
Weighted average number of common shares outstanding during the period:
Basic		29,141,679			30,043,053
Diluted		31,269,912			30,337,497

See accompanying notes to condensed consolidated financial statements.

5

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(unaudited)

	For the Three Months Ended March 31,
	2015			2014
Cash flows from (used in) operating activities:
Net income	$	1,007,009		$	4,303,533
Adjustments to reconcile net income to net cash provided by operations:
Depreciation and amortization		580,793			165,688
Stock issued in lieu of cash compensation		300,000			–
Stock-based compensation		56,463			–
Bad debts		6,473,733			6,187,033
Accretion of beneficial conversion feature as interest		246,575			3,278
Accretion of debt discount		93,699			–
Gain on disposition of subsidiary		–			(134,185	)
Gain on legal settlement		(275,028	)		–
Changes in operating assets and liabilities:
Accounts receivable		(12,843,394	)		(11,069,300	)
Prepaid expenses and other current assets		(16,935	)		(62,261	)
Deferred tax assets		–			(1,331,400	)
Security deposits		(39,222	)		(25,820	)
Accounts payable		(299,697	)		78,767
Accrued expenses		417,102			(115,891	)
Income tax liabilities		457,769			3,333,598
Deferred tax liabilities		48,900			33,000
Net cash provided (used in) by operating activities		(3,792,233	)		1,366,040
Cash flows provided by (used in) investing activities:
Purchase of property and equipment		(213,142	)		(387,407	)
Cash paid for acquisitions		–			(1,000,000	)
Cash received in acquisitions		–			19,306
Net cash provided (used in) investing activities		(213,142	)		(1,368,101	)
Cash flows provided by (used in) financing activities:
Dividends on Series B preferred stock		(523,050	)		(913,563	)
Proceeds from issuance of notes payable, related party		3,030,000			–
Payments on notes payable		(60,000	)		(429,486	)
Payments on capital lease obligations		(197,316	)		(57,093	)
Net cash provided (used in) financing activities		2,249,634			(1,400,142	)
Net increase (decrease) in cash		(1,755,741	)		(1,402,203	)
Cash at beginning of year		2,406,246			4,141,416
Cash at end of year	$	650,505		$	2,739,213

See accompanying notes to condensed consolidated financial statements.

Continued

6

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Continued)

(unaudited)

	For the Three Months Ended March 31,
	2015			2014
Supplemental disclosure of cash flow information:
Cash paid for interest	$	160,835		$	85,951
Cash paid for taxes	$	470,831		$	600,000
Non-cash investing and financing activities:
Net liabilities acquired in acquisitions, net of cash	$	–		$	969,486
Goodwill	$	–		$	(2,273,503	)
Contingent acquisition liability	$	–		$	54,017
Series D preferred stock	$	–		$	20
Additional paid in capital	$	–		$	1,249,980
Acquisition of noncontrolling interest in Biohealth Medical Laboratory, Inc.:
Deposits on acquisitions	$	259,875		$	–
Goodwill	$	(138,871	)	$	–
Noncontrolling interest	$	(121,004	)	$	–
Common stock issued as payment of accrued bonuses:
Accrued bonuses	$	–		$	(525,000	)
Common stock	$	–		$	21
Additional paid in capital	$	–		$	524,979
Capital lease assets acquired	$	–		$	(249,111	)
Capital lease obligations	$	–		$	249,111

See accompanying notes to condensed consolidated financial statements.

7

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 1 – Organization and Presentation

Organization

Medytox Solutions, Inc. (the “Company”), was incorporated in Nevada on July 20, 2005 as Casino Players, Inc. In the first half of 2011, Company management decided to reorganize the operations of the Company as a holding company to acquire and manage a number of companies in the medical services sector.

On June 22, 2011, the Company organized Medytox Medical Management Solutions Corp. ("MMMSC"), a Florida corporation, as a wholly-owned subsidiary. MMMSC was a marketing company selling laboratory testing services to medical clinics, hospitals and physicians’ offices. On October 26, 2013, MMMSC changed its name to Medytox Information Technology, Inc. (“MIT”). MIT provides information technology services and solutions to all subsidiaries and customers of the Company and operates from the corporate offices in West Palm Beach, Florida.

On July 26, 2011, the Company organized Medytox Institute of Laboratory Medicine, Inc. ("MILM"), a Florida corporation, as a wholly-owned subsidiary. MILM was organized to acquire and manage medical testing laboratories. MILM operates from the corporate offices in West Palm Beach, Florida.

On August 22, 2011, the Company acquired 100% of the equity interests in Medical Billing Choices, Inc. ("MBC"), a privately-owned North Carolina corporation, through a stock purchase agreement for cash and an installment note. MBC operates a medical billing service for a variety of medical providers throughout the southeastern United States from offices in Charlotte, North Carolina. Since the acquisition, MBC is the main billing company for the Company's laboratories.  

On February 6, 2012, the Company formed Medytox Diagnostics Inc. (“MDI”), a Florida corporation, as a wholly-owned subsidiary to acquire and build clinical laboratories. MDI operates from the corporate offices in West Palm Beach, Florida.

On February 16, 2012, MDI acquired majority interest in Collectaway LLC, now known as PB Laboratories, LLC ("PB Labs"), a Florida limited liability company. On October 12, 2012, MDI acquired the remaining controlling interest in PB Labs.  As of October 31, 2012, PB Labs is a wholly-owned subsidiary of MDI.  

On March 9, 2012, the Company formed Medytox Medical Marketing & Sales, Inc. (“MMMS”), a Florida corporation, as a wholly-owned subsidiary that provides marketing for clinical laboratories that are owned by the Company.

On December 7, 2012, MDI acquired a majority interest in Biohealth Medical Laboratory, Inc. (“Biohealth”), a Florida corporation. The remaining minority interest was acquired on March 31, 2015. The initial agreement allowed MDI to retain all revenues.

On January 1, 2013, MDI purchased 100% of the stock of Alethea Laboratories, Inc. ("Alethea"). Althea operates a licensed clinical lab in Las Cruces, New Mexico and is an enrolled Medicare provider.

On January 29, 2013, MDI formed Advantage Reference Labs, Inc. (“Advantage”), a Florida corporation, as a wholly-owned subsidiary to provide reference, confirmation and clinical testing services. On October 14, 2013, Advantage changed its name to EPIC Reference Labs, Inc. (“EPIC”).

On April 4, 2013, MDI purchased 100% of the interests in International Technologies, LLC ("Tech").  In October 2013, Tech began doing business as NJ Reference Labs (“NJ Ref”). NJ Ref operates a licensed clinical lab in Waldwick, New Jersey and is an enrolled Medicare provider.  

On March 18, 2014, MDI, purchased all of the outstanding stock of Clinlab, Inc. Clinlab develops and markets laboratory information management systems.

On May 9, 2014, the Company formed Medical Mime, Inc. (“Mime”), a Florida corporation, as a wholly-owned subsidiary.

On May 23, 2014, Mime purchased certain net assets, primarily consisting of software, of GlobalOne Information Technologies, LLC (“GlobalOne”). GlobalOne developed software and provided services for the electronic health records management (“ERMEHR”) segment of the medical industry.

8

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

On July 28, 2014, the Company formed Platinum Financial Solutions, Ltd (“PFS”) as a 100% owned foreign subsidiary of the Company to pursue the opportunity of providing financial solutions, including factoring and accounts receivable acquisition in the healthcare sector. PFS has a Florida subsidiary, Platinum Financial Solutions, LLC, through which it may do business with U.S. based customers.

On August 26, 2014, MDI purchased all of the outstanding stock of Epinex Diagnostics Laboratories, Inc. (“Epinex”), a California corporation. Epinex is a clinical laboratory in Tustin, California.

Basis of Presentation

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial statement presentation and in accordance with Form 10-Q. Accordingly, they do not include all of the information and footnotes required in annual financial statements. In the opinion of management, the unaudited interim condensed consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position and results of operations and cash flows for the interim periods reported in this Form 10-Q. The results of operations presented are not necessarily indicative of the results to be expected for any other interim period or for the entire year.

These unaudited interim condensed consolidated financial statements should be read in conjunction with the 2014 audited annual financial statements included in the Annual Report on Form 10-K, filed with the U.S. Securities and Exchange Commission (“SEC”) on April 15, 2015.

Revenue Recognition

Service revenues are principally generated from laboratory testing services including chemical diagnostic tests such as blood analysis and urine analysis. Net service revenues are recognized at the time the testing services are performed and are reported at their estimated net realizable amounts.

Net service revenues are determined utilizing gross service revenues net of contractual allowances. Even though it is the responsibility of the patient to pay for laboratory service bills, most individuals in the United States have an agreement with a third party payor such as Medicare, Medicaid or a commercial insurance provider to pay all or a portion of their healthcare expenses; the majority of services provided by Medytox are to patients covered under a third party payor contract. In certain cases, the individual has no insurance or does not provide insurance information. Despite follow up billing efforts, the Company does not currently anticipate collection of a significant portion of self-pay billings including the patient responsibility portion of the billing for patients covered by third party payors. The Company currently does not have any capitated agreements. In the remainder of the cases, Medytox is provided the third party billing information and seeks payment from the third party under the terms and conditions of the third party payor for health service providers like Medytox. Each of these third party payors may differ not only with regard to rates, but also with regard to terms and conditions of payment and providing coverage (reimbursement) for specific tests. Estimated revenues are established based on a series of procedures and judgments that require industry specific healthcare experience and an understanding of payor methods and trends.

We review our calculations on a monthly basis in order to make certain that we are properly allowing for the uncollectable portion of our gross billings and that our estimates remain sensitive to variances and changes within our payor groups. The contractual allowance calculation is made on the basis of historical allowance rates for the various specific payor groups on a monthly basis with a greater weight being given to the most recent trends; this process is adjusted based on recent changes in underlying contract provisions and shifts in the testing being performed. The provision for bad debts represents our estimate of net revenues that will ultimately be uncollectable and is based upon our analysis of historical payment rates by specific payor groups on a monthly basis with primary weight being given to the most recent trends; this approach allows bad debt to more accurately adjust to short-term changes in the business environment. These two calculations are routinely analyzed by Medytox on the basis of actual allowances issued by payors and the actual payments made to determine what adjustments, if any, are needed.

9

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Contractual Allowances and Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for contractual credits and doubtful accounts, which are estimated and recorded in the period the related revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related to allowances for contractual credits and doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues which may impact the collectability of these receivables or reserve estimates. Receivables deemed to be uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. Historically, revisions to the allowances for doubtful accounts estimates were recorded as an adjustment to the provision for bad debt within selling, general and administrative expenses.

During the third quarter of 2014, the Company corrected the classification of the provision for bad debts from a component of operating expenses to a reduction in revenues in our Condensed Consolidated Statements of Operations. This presentation is required under U.S. GAAP due to the uncertainties of collection of the self-pay portion of patent service revenues.

Basic and Diluted Income per Share

The Company computes income per share in accordance with ASC 260, "Earnings per Share", which requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the statement of operations. Basic EPS is computed by dividing income available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all potential dilutive equivalent shares of common stock outstanding during the period using the treasury stock method and convertible debt and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options, convertible debt, convertible preferred stock, or warrants.

Segment Information

In accordance with the provisions of ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information”, the Company is required to report financial and descriptive information about its reportable operating segments. The Company has two operating segments; laboratory services and medical solutions support services.

Reclassifications

Certain other items on the statement of operations for the three months ended March 31, 2014 and the statement of cash flows for the three months ended March 31, 2014 have been reclassified to conform to current period presentation.

10

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 2 – Long-Lived Assets

Property and equipment at March 31, 2015 and December 31, 2014 consisted of the following:

	March 31,			December 31,
	2015			2014
Medical equipment	$	922,552		$	896,641
Equipment		504,967			396,551
Equipment under capital leases (See Note 5 - Capital Lease Obligations)		4,024,449			4,024,449
Furniture		412,725			333,316
Leasehold improvements		1,673,405			1,665,501
Vehicles		177,534			177,534
Computer equipment		599,081			595,571
Software		1,832,053			1,832,053
		10,146,766			9,921,616
Less accumulated depreciation		(2,828,245	)		(2,243,493	)
Property and equipment, net	$	7,318,521		$	7,678,123

11

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 2 – Long-Lived Assets (Continued)

Depreciation of property and equipment was $580,793 and $165,688 for the three months ended March 31, 2015 and 2014, respectively.

Management periodically reviews the valuation of long-lived assets for potential impairments. Management has not recognized an impairment of these assets to date, and does not anticipate any negative impact from known current business developments.

Note 3 – Notes Payable

The Company and its subsidiaries are party to a number of loans with affiliates and unrelated parties. At March 31, 2015 and December 31, 2014, notes payable consisted of the following:

	March 31,			December 31,
	2015			2014
Acquisition convertible note No. 1 to former member of International Technologies, LLC in the amount of $250,000 at 5% interest and was due January 17, 2014.  The note was convertible into the Company's common stock at a ten percent (10%) discount to the average market price for the thirty days prior to conversion. The note is discounted for its unamortized beneficial conversion feature of $-0- and $1,639 at March 31, 2015 and December 31, 2014, respectively. See "Acquisition Convertible Notes" below.	$	–		$	250,000
Loan payable to former shareholder of Epinex Diagnostic Laboratories, Inc. in the amount of $400,000, at 0% interest, with principal payments of $100,000 due in periodic installments from November 26, 2014 through February 26, 2016. Amount recorded is net of imputed discount of $13,316 at December 31, 2014.		226,684			286,684
		226,684			536,684
Less current portion		(226,684	)		(443,292	)
Notes payable, net of current portion	$	–		$	93,392

12

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 3 – Notes Payable (Continued)

Note Payable – Related Parties

	March 31, 2015
	Face Value		Put			Put		Debt			Net Value
	of Note		Discount			Premium		Discount			of Note
Convertible debenture dated December 31, 2014 in the amount of $3,000,000 which bears interest at 10% and is due December 31, 2015. The note provides the lender the option to covert the note into the Company's common stock at a 25% discount to the average trading price (as defined in the note agreement) for the ten consecutive trading days prior to the conversion date. The note has been discounted by the value of warrants issuable upon conversion of $380,000 at December 31, 2014.  The note has also been discounted by the unamortized value of its put premium of $1,000,000, and increased by the put premium liability of $1,000,000, at December 31, 2014.	$	3,000,000	$	(753,425	)	$	1,000,000	$	(286,301	)	$	2,960,274
Loan payable to Alcimede LLC in the amount of $3,000,000, at 6% interest, with one payment of $3,000,000, plus interest, due on February 2, 2016.	$	3,000,000		–			–		–		$	3,000,000
Loan payable to Alcimede LLC, dated February 27, 2015. (Repaid on April 15, 2015)	$	30,000		–			–		–		$	30,000
	$	6,030,000	$	(753,425	)	$	1,000,000	$	(286,301	)	$	5,990,274

13

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 3 – Notes Payable (Continued)

TCA Global

Under terms of the Senior Secured Revolving Credit Facility agreement with TCA Global Credit Master Fund, LP, originally signed May 12, 2012 and as subsequently amended, the Company executed an Amended and Restated Revolving Promissory Note, due January 15, 2014, in the amount of $3,025,000. The note was extended by the lender from January 15, 2014 to September 15, 2014. The borrowings under this facility were repaid in full on September 8, 2014.

Acquisition Convertible Notes

The Company filed actions against Reginald Samuels and Ralph Perricelli seeking, among other things, a declaration that the convertible debentures in the aggregate amount of $500,000 that the Company issued to Mr. Samuels and Mr. Perricelli as part of the consideration for the purchase of their interests in International Technologies, LLC are null and void.

All litigation with Mr. Samuels was settled by the Company on December 8, 2014. Specifics of the settlement are confidential.

The Company received a default judgement against Mr. Perricelli in January 2015, relieving the Company of its obligations under the convertible debenture. The note payable and related accrued interest were written off in January 2015, resulting in a “Gain on Legal Settlement” of $275,028.

Note 4 – Related Party Transactions

On February 27, 2015, the Company borrowed $30,000 from Alcimede LLC, of which our CEO is the sole manager. The loan was repaid on April 15, 2015.

On February 3, 2015, the Company borrowed $3,000,000 from Alcimede LLC, of which our CEO is the sole manager. The note has an interest rate of 6% and is due on February 2, 2016.

On December 31, 2014, the Company borrowed $3,000,000 from D&D Funding II, LLC (“D&D”), Christopher Diamantis, a director of the Company, is the manager and 50% owner of D&D. (See Note 3 for a description of this Note.)

Note 5 – Capital Lease Obligations

The Company leases various assets under capital leases expiring through 2020 as follows:

	March 31,			December 31,
	2015			2014
Medical equipment	$	4,024,449		$	4,024,449
Less accumulated depreciation		(1,098,060	)		(883,015	)
Net	$	2,926,389		$	3,141,434

Depreciation expense on assets under capital leases was $215,045 and $54,980 for the three months ended March 31, 2015 and 2014, respectively.

14

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 5 – Capital Lease Obligations (Continued)

Aggregate future minimum rentals under capital leases are as follows:

Future minimum rentals

December 31,
2015	$	846,860
2016		1,078,010
2017		969,606
2018		382,395
2019		35,575
Thereafter		32,611
Total		3,345,057
Less interest		357,186
Present value of minimum lease payments		2,987,871
Less current portion of capital lease obligations		727,307
Capital lease obligations, net of current portion	$	2,260,564

Note 6 – Stockholders’ Equity

Authorized Capital

The Company has 500,000,000 authorized shares of Common Stock at $0.0001 par value per share and 100,000,000 authorized shares of Preferred Stock at $0.0001 par value per share.

On October 1, 2012, the Company filed a certificate of designation with the Secretary of State of Nevada to designate 5,000 shares of Series B Non-convertible Preferred Stock, at $0.0001 par value per share.  The Series B shares do not include any voting rights and allow for monthly dividends in an amount equal to the sum of 1) 10% of the amount of gross sales in excess of $1 million collected in the ordinary course of business, not to exceed $150,000, and 2) 15% of the amount of gross sales in excess of $2.5 million collected in the ordinary course of business. At each of March 31, 2015 and December 31, 2014, there were 5,000 shares of Series B Preferred Stock outstanding.

On March 27, 2014, each of the holders of shares of Series B Preferred Stock entered into a purchase option agreement with the Company. Each agreement grants the Company an option to purchase any or all shares of Series B Preferred Stock held by the holder at any time through March 27, 2016 at a purchase price of $5,000 per share. Each holder agreed not to transfer or dispose of any shares of Series B Preferred Stock during the term of the option, other than to the Company upon an exercise of the option. Any exercise of an option is completely at the Company's discretion.

15

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 6 – Stockholders’ Equity (Continued)

Authorized Capital (Continued)

On October 7, 2012, the Company filed a certificate of designation with the Secretary of State of Nevada to designate 1,000,000 shares of Series C Convertible Preferred Stock, at $0.0001 par value per share. The Series C shares were convertible into shares of Common Stock by the quotient of 1 divided by the product of 0.80 multiplied by the market price of the Company’s Common Stock at the date of conversion. The Series C shares also included voting rights of 25 votes for every share of Series C Preferred Stock and were entitled to dividends at the same time any dividend was paid or declared on any shares of the Company’s Common Stock. Pursuant to their terms, all of the shares of Series C Preferred Stock were converted into shares of Common Stock on December 31, 2013.

On March 17, 2014, the Company filed a Certificate of Designation with the Secretary of State of Nevada authorizing up to 200,000 shares of Series D Convertible Preferred Stock at $0.0001 par value per share ("Series D Preferred Stock"). Each share of Series D Preferred Stock is convertible into the number of shares of Common Stock equal to the quotient of 5 divided by the product of 0.80 multiplied by the market price, as defined in Certificate of Designation, of the Company’s Common Stock at the date of conversion. After the earlier of the date the trading volume of the Common Stock exceeds an aggregate of 3,000,000 shares in any 30 day period or the date the Company sells shares of Common Stock in a firm commitment underwritten public offering with aggregate gross proceeds of at least $30,000,000, each share of Series D Preferred Stock shall be convertible into the number of shares of Common Stock equal to the quotient of (i) 5 divided by (ii) the market price of the Common Stock. All shares of Series D Preferred Stock outstanding on the second anniversary of the original issuance date shall be automatically converted into shares of Common Stock.

The Series D shares also include voting rights of 1 vote for every share of Series D Preferred Stock and are entitled to dividends, at the same time any dividend is paid or declared on any shares of the Company’s Common Stock The dividends are to be in an amount equal to the amount such holder would have received if the Series D Preferred Stock were converted to Common Stock. As of March 31, 2015 and December 31, 2014, there were 50,000 and 200,000 shares of Series D Preferred Stock outstanding, respectively.

On August 21, 2014, the Company filed a Certificate of Designation with the Secretary of State of Nevada authorizing 100,000 shares of Series E Convertible Preferred Stock at a par value of $.0001 per share. The Series E shares are convertible into the number of shares of Common Stock equal to the quotient of 8 divided by the average market price of the Company’s Common Stock for thirty trading days prior to the date of conversion, multiplied by the number of Series E shares being converted. Any Series E shares which remain outstanding on August 28, 2016 will be automatically converted into Common Stock using the prescribed formula. The Series E shares also include voting rights of 1 vote for every share of Series E Preferred Stock and are entitled to dividends at the same time any dividend is paid or declared on any shares of the Company’s Common Stock. The dividends are to be in an amount equal to the amount such holder would have received if the Series E Preferred Stock were converted to Common Stock at the same time any dividend is paid or declared on any shares of the Company’s Common Stock. As of March 31, 2015 and December 31, 2014, there were 45,000 and 100,000 shares of Series E Preferred Stock outstanding, respectively.

Preferred Stock

During the three months ended March 31, 2015 and 2014, the Series B preferred shareholders earned dividends totaling $523,050 and $913,563, respectively.

16

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 6 – Stockholders’ Equity (Continued)

Preferred Stock (Continued)

On March 18, 2014, 200,000 shares of Series D Preferred Stock of the Company were issued to the previous owners of Clinlab pursuant to a stock purchase agreement whereby the Company purchased all of the outstanding stock of Clinlab. On March 20, 2015, 150,000 shares of this Series D Preferred stock were converted into 125,334 shares of common stock.

On August 28, 2014, 100,000 shares of Series E Preferred Stock of the Company were issued to the previous owner of Epinex pursuant to a stock purchase agreement whereby the Company purchased all of the outstanding stock of Epinex. On March 3, 2015, 55,000 shares of this Series E Preferred stock were converted into 58,856 shares of common stock.

Common Stock

During the three months ended March 31, 2015, the Company issued an aggregate of 259,190 shares of the Company’s common stock; 184,190 were issued in connection with the conversions of the Series D and E Preferred Stock and 75,000 shares, valued at $4.00 per share, were issued as compensation to two employees pursuant to employment agreements.

2013 Equity Plan

On September 25, 2013, the Company’s board of directors approved and adopted the Medytox Solutions, Inc. 2013 Incentive Compensation Plan (the “2013 Plan”). The 2013 Plan was approved by a majority of stockholders of the Company on November 22, 2013. The 2013 Plan provides for the grant of shares of common stock, options, performance shares, performance units, restricted stock, stock appreciation rights and other awards.

The following summarizes activity under the 2013 Plan through March 31, 2015:

Shares approved for issuance at plan inception	5,000,000
Options granted in 2014	(1,435,000	)
Options cancelled in 2014	10,000
Restricted shares issued in 2014	(210,000	)
Balance at December 31, 2014 and March 31, 2015	3,365,000

17

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 6 – Stockholders’ Equity (Continued)

Stock Options

The following summarizes options outstanding at March 31, 2015:

			Weighted
			average
	Options		exercise
	Outstanding		price
Balance at March 31, 2015		24,225,000	$	5.47

The following table summarizes information with respect to stock options outstanding and exercisable by employees, directors and consultants at March 31, 2015:

	Options outstanding							Options vested and exercisable
			Weighted
			average		Weighted					Weighted
			remaining		average	Aggregate				average	Aggregate
Exercise	Number		contractual		exercise	intrinsic		Number		exercise	intrinsic
price	outstanding		life (years)		price	value		vested		price	value
$2.50		9,475,000		3.37	$2.50	$	14,212,500		8,987,500	$2.50	$	13,481,250
$5.00		7,750,000		2.99	$5.00		–		7,700,000	$5.00		–
$10.00		7,000,000		8.01	$10.00		–		7,000,000	$10.00		–
		24,225,000			$5.47	$	14,212,500		23,687,500	$5.53	$	13,481,250

18

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 6 – Stockholders’ Equity (Continued)

Stock Options (Continued)

During the three months ended March 31, 2014, the Company issued options to purchase a total of 100,000 shares of the Company’s common stock to an employee pursuant to terms of an employment agreement. These options had contractual lives of two years and were valued at an average grant date fair value of $0.25 per option, or $25,000, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	1 year
Expected volatility	24.43%
Risk free interest rate	0.30%
Dividend yield	0

The stock price was based on the price of shares sold to investors and volatility was based on comparable volatility of other companies since the Company had no significant historical volatility.

During the three months ended March 31, 2014, the Company issued options to purchase a total of 1,035,000 shares of the Company’s common stock to various employees. These options had contractual lives of ten years and were valued at an average grant date fair value of $0.70 per option, or $724,500, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	5.375 years
Expected volatility	27.72%
Risk free interest rate	1.46%
Dividend yield	0

The stock price was based on the price of shares sold to investors and volatility was based on comparable volatility of other companies since the Company had no significant historical volatility. As of March 31, 2015, all of these options had vested and the Company recognized $52,024 of stock-based compensation expense for the three months ended March 31, 2015.

In May 2014, the Company issued options to purchase a total of 300,000 shares of the Company’s common stock to a director. These options had contractual lives of four years and were valued at an average grant date fair value of $0.18 per option, or $54,000, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	2 years
Expected volatility	24.43%
Risk free interest rate	0.43%
Dividend yield	0

The stock price was based on the price of shares sold to investors and volatility was based on comparable volatility of other companies since the Company had no significant historical volatility. As of March 31, 2015, 200,000 of these options had vested and the Company recognized $4,438 of stock-based compensation expense for the three months ended March 31, 2015.

As of March 31, 2015, there were unrecognized compensation costs of $2,959 related to stock options. The Company expects to recognize those costs over a weighted average period of .16 years as of March 31, 2015. Future option grants will increase the amount of compensation expense to be recorded in these periods.

19

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 6 – Stockholders’ Equity (Continued)

Warrants

The following table summarizes warrant transactions for the three months ended March 31, 2015:

					Weighted
			Weighted		average
			average		remaining		Aggregate
	Number		exercise		contractual		intrinsic
	of warrants		price		term (years)		value
Outstanding and Exercisable at December 31, 2014		300,000	$	3.33		–	$	–
Outstanding and Exercisable at March 31, 2015		–	$	–		–	$	–
Weighted Average Grant Date Fair Value			$	–

The warrants were issued by the Company in 2013 to two individuals in connection with obligations entered into by the Company’s subsidiaries. These warrants had contractual lives of two years and expired in January 2015.

20

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 6 – Stockholders’ Equity (Continued)

Basic and Diluted Income per Share

The Company computes income per share in accordance with ASC 260, "Earnings per Share", which requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the statement of operations. Basic EPS is computed by dividing income available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all potential dilutive equivalent shares of common stock outstanding during the period using the treasury stock method and convertible debt and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options, convertible debt, convertible preferred stock, or warrants.

Basic and Diluted EPS were calculated as follows:

	Three Months Ended March 31,
	2015		2014
Basic:
Numerator - net income available to common stockholders	$	483,959		3,389,970
Denominator - weighted-average shares outstanding		29,141,679		30,043,053
Net income per share - Basic	$	0.02	$	0.11
Diluted:
Numerator:
Net income available to common stockholders	$	483,959	$	3,389,970
Interest expense on convertible debt, net of taxes		46,912		3,700
		530,871		3,393,670
Denominator:
Weighted-average shares outstanding		29,141,679		30,043,053
Weighted-average equivalent shares options and warrants		866,378		–
Weighted-average equivalent shares from convertible debt		1,000,000		222,222
Weighted-average equivalent shares from Series C convertible preferred stock		–		–
Weighted-average equivalent shares from Series D convertible preferred stock		179,776		72,222
Weighted-average equivalent shares from Series E convertible preferred stock		82,079		–
		31,269,912		30,337,497
Net income per share - Diluted	$	0.02	$	0.11

Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As of March 31, 2015 and 2014, the following potential common stock equivalents were excluded from the calculation of Diluted EPS as their effect was anti-dilutive:

	March 31,
	2015		2014
Stock options outstanding		24,225,000		23,995,000
Warrants outstanding		–		346,400
		24,225,000		24,341,400

21

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 7 – Income Taxes

Significant components of the income tax provision are summarized as follows:

	Three Months Ended March 31,
	2015		2014
Current provision:
Federal	$	792,900	$	3,327,000
State		135,700		569,500
Deferred provision:
Federal		44,100		(1,173,200	)
State		4,800		(125,200	)
	$	977,500	$	2,598,100

A reconciliation of the statutory federal income tax rate to the Company’s effective income tax rate on income before income taxes for the three months ended March 31, 2015 and 2014 is as follows:

	Three Months Ended March 31,
	2015		2014
Expected federal income tax at 34% statutory rate		34.0%		34.0%
State income taxes		4.7%		4.2%
Permanent differences		10.6%		-0.6%
		49.3%		37.6%

Of the $8,545,715 of income tax liabilities at March 31, 2015, $1,649,877 relates to 2013 and $5,967,238 relates to 2014. The Company has made no payments on its 2015 tax liability.

The Company provides for income taxes using the liability method in accordance with FASB ASC Topic 740 “Income Taxes”. Deferred income taxes arise from the differences in the recognition of income and expenses for tax purposes. Deferred tax assets and liabilities are comprised of the following at March 31, 2015 and December 31, 2014:

	March 31,			December 31,
	2015			2014
Deferred income tax assets:
Allowance for bad debts	$	28,300		$	28,300
Stock options		444,400			423,200
Total deferred income tax assets	$	472,700		$	451,500
Deferred income tax liabilities:
Property and equipment	$	(558,800	)	$	(513,600	)
Intangible amortization		(187,400	)		(162,500	)
Total deferred income tax liabilities	$	(746,200	)	$	(676,100	)
Net deferred income taxes:
Current	$	28,300		$	28,300
Non-current		(301,800	)		(252,900	)
	$	(273,500	)	$	(224,600	)

22

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 7 – Income Taxes (Continued)

Management has reviewed the provisions regarding assessment of its valuation allowance on deferred tax assets and based on that criteria determined that it will have sufficient taxable income to realize those assets. Therefore, management has assessed the realization of the deferred tax assets and has determined that it is more likely than not that they will be realized.

The Company recognizes the consolidated financial statement impact of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than–not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

Note 8 – Business Combinations

The Company acquired the remaining 49.5% of Biohealth in the three months ended March 31, 2015. The Company completed three acquisitions during the year ended December 31, 2014. The Company accounted for the assets, liabilities and ownership interests in accordance with the provisions of FASB ASC 805 “Business Combinations”. As such, the recorded assets and liabilities acquired have been recorded at fair value and any difference in the net asset values and the consideration given has been recorded as goodwill.

Goodwill was attributable to the following subsidiaries as of March 31, 2015 and December 31, 2014:

	March 31,		December 31,
	2015		2014
Medical Billing Choices, Inc.	$	1,202,112	$	1,202,112
PB Laboratories, LLC		107,124		107,124
Biohealth Medical Laboratory, Inc.		255,634		116,763
Clinlab, Inc.		857,532		857,532
Medical Mime, Inc.		274,811		274,811
Epinex Diagnostics Laboratories, Inc.		581,600		581,600
	$	3,278,813	$	3,139,942

The purchase of the remaining portion of Biohealth increased previously reported goodwill by $138,871.

23

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 8 – Business Combinations (Continued)

On January 16, 2015, in contemplation of the business combination the Company entered into a Loan and Security Agreement with CollabRx, Inc. (“CollabRx”), pursuant to which it was agreed the Company would loan up to $2,395,644 to CollabRx and an Agreement with CollabRx, pursuant to which CollabRx agreed that in the event it enters into a merger or other sale transaction involving at least thirty-five percent (35.0%) of its shares or assets with a party other than the Company, CollabRx will pay the Company a $1,000,000 fee.

On February 19, 2015, Medytox and CollabRx entered into an amendment to the Loan Agreement. The Amendment sets forth CollabRx’s agreement not to request any further advances from Medytox pursuant to the Loan Agreement until after it has spent at least the greater of (i) $1,500,000 of the proceeds of a recent offering by CollabRx of shares of its common stock and warrants or (ii) 60% of the net proceeds of the offering.

All amounts loaned to date under the Loan Agreement were repaid during the three months ended March 31, 2015. (See further discussion of the contemplated CollabRx acquisition in Note 11)

Note 9 – Commitments and Contingencies

Legal Matters

During the course of business, litigation commonly occurs.  From time to time the Company may be a party to litigation matters involving claims against the Company. The Company operates in a highly regulated industry and employs personnel which may inherently lend itself to legal matters.  Management is aware that litigation has associated costs and that results of adverse litigation verdicts could have a material effect on the Company's financial position or results of operations. Management, in consultation with legal counsel, has addressed known assertions and unasserted claims below.

On February 26, 2014, the Company filed an action against Reginald Samuels and Ralph Perricelli in the United States District Court for the Southern District of Florida seeking, among other things, a declaration that the convertible debentures in the aggregate amount of $500,000 that the Company issued to Mr. Samuels and Mr. Perricelli as part of the consideration for the purchase of their interests in International Technologies, LLC are null and void.  On October 21, 2013, Mr. Samuels had filed a complaint in the Superior Court of New Jersey (Bergen County) against the Company and Medytox Diagnostics, Inc. alleging breach of contract under his employment agreement and the agreement under which International Technologies, LLC was acquired; unjust enrichment, fraud; intentional and negligent misrepresentation; and breach of an implied duty of good faith and fair dealing and seeking an accounting.  Mr. Perricelli filed a similar action.

All litigation with Reginald Samuels was settled by the Company on December 8, 2014. Specifics of the settlement are confidential.

The Company received a default judgement against Ralph Perricelli on February 12, 2015, relieving the Company of its obligations under the convertible debenture. As a consequence of the settlement, the Company recognized a gain of $275,028.

24

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 10 – Segment Reporting

Selected financial information for the Company’s operating segments is as follows:

	Three Months Ended March 31,
	2015			2014
Net revenues - External
Laboratory Services	$	13,499,803		$	14,788,210
Medical Support Solutions		148,979			87,329
Corporate & Eliminations		–			–
	$	13,648,782		$	14,875,539
Net revenues - Inter Segment
Laboratory Services	$	–		$	–
Medical Support Solutions		384,108			516,744
Corporate & Eliminations		–			–
	$	384,108		$	516,744
Income (loss) from operations
Laboratory Services	$	5,065,421		$	7,277,346
Medical Support Solutions		(1,357,989	)		103,476
Corporate & Eliminations		(1,492,870	)		(516,744	)
	$	2,214,562		$	6,864,078
Depreciation and amortization
Laboratory Services	$	447,325		$	156,690
Medical Support Solutions		160,356			8,998
Corporate & Eliminations		(26,888	)		–
	$	580,793		$	165,688
Capital expenditures
Laboratory Services	$	187,885		$	279,381
Medical Support Solutions		25,257			108,026
Corporate & Eliminations		–			–
	$	213,142		$	387,407

	March 31,			December 31,
	2015			2014
Total assets
Laboratory Services	$	35,191,475		$	29,362,062
Medical Support Solutions		6,330,406			5,214,139
Corporate & Eliminations		(1,579,705	)		1,184,553
	$	39,942,176		$	35,760,754
Intangible assets
Laboratory Services	$	4,087,502		$	4,088,835
Medical Support Solutions		340,922			347,638
Corporate & Eliminations		–			–
	$	4,428,424		$	4,436,473
Goodwill
Laboratory Services	$	944,358		$	805,487
Medical Support Solutions		2,334,455			2,334,455
Corporate & Eliminations		–			–
	$	3,278,813		$	3,139,942

25

MEDYTOX SOLUTIONS, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

March 31, 2015

(unaudited)

Note 11 – Subsequent Events

On April 15, 2015, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among Medytox, CollabRx, and CollabRx Merger Sub, Inc., a wholly owned subsidiary of CollabRx (“Merger Sub”), pursuant to which it is contemplated that Merger Sub would merge with and into Medytox, with Medytox surviving the merger as a wholly owned subsidiary of CollabRx (the “Merger”).

In the Merger, (i) each share of Medytox Common Stock will be converted into the right to receive such number of shares of CollabRx Common Stock equal to the Exchange Ratio (as defined in the Merger Agreement), (ii) each share of Medytox Series B Preferred Stock will be converted into the right to receive one share of CollabRx Series B Preferred Stock, which will be designated prior to the closing of the Merger, (iii) each share of Medytox Series D Preferred Stock will be converted into the right to receive one share of CollabRx Series D Preferred Stock, which will be designated prior to the closing of the Merger, (iv) each share of Medytox Series E Preferred Stock will be converted into the right to receive one share of CollabRx Series E Preferred Stock, which will be designated prior to the closing of the Merger, (v) each option and warrant to purchase shares of CollabRx Common Stock will continue in existence pursuant to its terms, (vi) each restricted stock unit for CollabRx Common Stock will settle prior to the closing of the Merger in accordance with its terms, and (vii) Medytox’s equity incentive plan will be assumed by CollabRx and each outstanding option to purchase shares of Medytox Common Stock will be assumed by CollabRx and converted into an option to purchase shares of CollabRx Common Stock (with proportional adjustment to the number of shares underlying the option and the exercise price, each in accordance with the Exchange Ratio). The Exchange Ratio will be calculated such that holders of CollabRx equity prior to the closing of the Merger (including all outstanding CollabRx Common Stock and all restricted stock units, options and warrants exercisable for shares of CollabRx Common Stock) will hold 10% of CollabRx’s Common Stock following the closing of the Merger, and holders of Medytox equity prior to the closing of the Merger (including all outstanding Medytox Common Stock and all outstanding options exercisable for shares of Medytox Common Stock, but less certain options that will be cancelled contingent upon the closing pursuant to agreements between Medytox and such optionees) will hold 90% of CollabRx’s Common Stock following the closing of the Merger, in each case on a fully diluted basis, provided, however, outstanding shares of the newly designated CollabRx Series B Preferred Stock, Series D Preferred Stock and Series E Preferred Stock, certain outstanding convertible promissory notes exercisable for CollabRx Common Stock after the closing and certain option grants expected to be made at or immediately following the closing of the Merger are excluded from such ownership percentages.

The Company has evaluated other subsequent events through the date the financial statements were issued and filed with the SEC. The Company has determined that there are no other subsequent events that warrant disclosure or recognition in the consolidated financial statements.

26

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

Certain statements made in this Form 10-Q are "forward-looking statements" (within the meaning of the Private Securities Litigation Reform Act of 1995) regarding the plans and objectives of management for future operations. Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements included herein are based on current expectations that involve numerous risks and uncertainties. The Company's plans and objectives are based, in part, on assumptions involving the continued expansion of business. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the control of the Company. Although the Company believes its assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate and, therefore, there can be no assurance the forward-looking statements included in this report will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the objectives and plans of the Company will be achieved.

The forward-looking statements included in this Form 10-Q and referred to elsewhere are related to future events or our strategies or future financial performance. In some cases, you can identify forward-looking statements by terminology such as "may," "should," "believe," "anticipate," "future," "potential," "estimate," "encourage," "opportunity," "growth," "leader," "expect," "intend," "plan," "expand," "focus," "through," "strategy," "provide," "offer," "allow," commitment," "implement," "result," "increase," "establish," "perform," "make," "continue," "can," "ongoing," "include" or the negative of such terms or comparable terminology. All forward-looking statements included in this Form 10-Q are based on information available to us as of the filing date of this report, and the Company assumes no obligation to update any such forward-looking statements, except as required by law. Our actual results could differ materially from the forward-looking statements.

Important factors that might cause our actual results to differ materially from the results contemplated by the forward-looking statements are contained in the “Risk Factors” section of our Annual Report on Form 10-K for the fiscal year ended December 31, 2014 and in our subsequent filings with the Securities and Exchange Commission.  The following discussion of our results of operations should be read together with our financial statements and related notes included elsewhere in this report.

Company Overview

Medytox Solutions, Inc. (the “Company”, "Medytox", “we”, “us”, or “our”) is a holding company that owns and operates businesses in the medical services sector.  Our principal line of business is clinical laboratory blood and urine testing services, with a particular emphasis in the provision of urine drug toxicology and comprehensive pain medication monitoring programs to physicians, clinics and rehabilitation facilities in the United States.  For each of the three-month periods ended March 31, 2015 and 2014, testing services to rehabilitation facilities represented over 90% of our revenues.

We offer a complete, turn-key urine drug testing (UDT) program allowing physicians to proactively monitor and treat patients. The Medytox UDT program is utilized by physicians to identify and evaluate prescribed and/or non-prescribed drugs that when combined may cause adverse drug interactions dangerous to a patient's health.  With our UDT program, physicians can be more assured their patients are adhering to their therapeutic drug regimens and are in compliance with their prescribed guidelines. Our UDT program helps the health care provider achieve better outcomes for patients and in evaluating to what extent the prescribed medications and their dosages are working for the patient to achieve a better outcome towards recovery.

In addition to our clinical testing operations, we provide a web-based portal to provide laboratory ordering and results to our physician customers. The Company also provides lab information systems and Electronic Health Records (“EHR”) and billing services to customers.

As a provider of clinical laboratory services, we continue to pursue our strategy of acquiring or entering into binding relationships with high-complexity laboratories that can facilitate our customers' needs. We have successfully completed several such acquisitions or strategic partnerships with laboratories located in different regions of the United States, allowing us to correspondingly increase our client base. These laboratories, and those we shall continue to seek out, offer or can be developed to offer the most advanced analytical technology for the processing of urine and blood specimens including Immunoassay Analyzers (IA) for screens and GCMS/LCMS for confirmations.  All Medytox laboratories are fully-staffed professional COLA-accredited high-complexity laboratories with additional certifications such as the COLA Laboratory of Excellence Award (COLA's Highest Commendation), CLIA (Clinical Laboratory Improvement Amendments) and the State of Florida's AHCA Clinical Laboratory License for Non-Waived High Complexity testing. In the case of any facilities acquired in the future we anticipate that the operations will meet these stringent requirements as they become fully operational in the Medytox group. Our in-house billing company services all of our acquired or allied facilities, utilizing electronic processing of claims to the major insurance payers and eliminating the need to rely on and pay for the services of clearing houses allowing us to maximize profit retention.

27

Company History

Medytox was organized on July 20, 2005 under the laws of the State of Nevada. In the first half of 2011, Company management decided to reorganize as a holding company to acquire and manage a number of companies in the medical services sector.

On June 22, 2011, the Company organized Medytox Medical Management Solutions Corp. ("MMMS"), a Florida corporation, as a wholly-owned subsidiary. On October 26, 2013, MMMS changed its name to Medytox Information Technology, Inc. ("MIT"). MIT provides information technology and management solutions to our subsidiaries and outside medical service providers. MIT operates from the corporate offices in West Palm Beach, Florida.

On July 26, 2011, the Company organized Medytox Institute of Laboratory Medicine, Inc. (“MILM”), a Florida corporation, as a wholly-owned subsidiary.  MILM was organized to acquire and manage medical testing laboratories. MILM operates from the corporate offices in West Palm Beach, Florida.

On August 22, 2011, the Company acquired 100% of Medical Billing Choices, Inc. ("MBC"), a privately-held North Carolina corporation. The company operates a medical billing service for a variety of medical providers throughout the southeastern United States from offices in Charlotte, North Carolina. MBC is also the main billing company for the Medytox-owned laboratories and allows Medytox to offer medical billing services to its customers.

On February 16, 2012, Medytox Diagnostics, Inc. (“MDI”), a wholly-owned subsidiary of the Company, entered into a Membership Interest Purchase Agreement for the purchase of 50.5% of the outstanding membership interests in Collectaway, LLC, a clinical laboratory located in Palm Beach County, Florida.  The name of Collectaway, LLC was changed to PB Laboratories, LLC. On October 12, 2012, MDI acquired the remaining 49.5% ownership in PB Laboratories, LLC that it did not already own. Operations were merged into EPIC Reference Labs, Inc. in February 2015.

On March 9, 2012, the Company formed Medytox Medical Marketing & Sales, Inc. ("MMM&S"), a Florida corporation, as a wholly-owned subsidiary that provides marketing for clinical laboratories that are owned by the Company. MMM&S operates from the corporate offices in West Palm Beach, Florida.

On September 10, 2012, the Company entered into an agreement to purchase all of the assets and intellectual property rights to the software known as "Medytox Advantage" that it did not already own from Dash Software, LLC for $150,000.

On December 7, 2012, the Company, through its wholly-owned subsidiary MDI, entered into an agreement to acquire 50.5% ownership in Biohealth Medical Laboratory, Inc., a Miami-based clinical laboratory. The agreement provided that MDI would retain all earnings of the lab. The Company immediately initiated an investment program to increase the clinical lab testing capacity of blood and urine specimens at Biohealth Medical Laboratory, Inc. MDI acquired the remaining 49.5% on March 31, 2015. MDI now owns 100% of this laboratory.

On January 1, 2013, MDI purchased 100% of the stock of Alethea Laboratories, Inc. ("Alethea").  Althea operates a licensed clinical lab in Las Cruces, New Mexico and is an enrolled Medicare provider.  

On January 25, 2013, MDI entered into a ten year, automatically renewable, License Agreement with Dry Spot Diagnostics AG (“Dry Spot”), a German based laboratory, for the right to use a proprietary specialty in-vitro diagnostic test system for plasma, urine and other biological fluids in its U.S. based laboratories. Medytox will pay to Dry Spot a royalty equal to 10% of the collected revenue generated from providing the licensed laboratory diagnostic tests to Medytox customers. Dry Spot must receive a minimum of $100,000 in 2014 and $200,000 each in 2015 and 2016.

On January 29, 2013, the Company formed Advantage Reference Labs, Inc. ("Advantage"), a Florida corporation, as a wholly-owned subsidiary to provide reference, confirmation and clinical testing services. On October 14, 2013, Advantage changed its name to EPIC Reference Labs, Inc. ("EPIC").

28

On April 4, 2013, MDI purchased 100% of the membership interests of International Technologies, LLC ("International").  International operates a licensed clinical laboratory in Waldwick, New Jersey and is a licensed Medicare provider.

On July 2, 2013, a jury awarded MILM $2,906,844 on its breach of contract claim against Trident Laboratories, Inc. and its shareholders and awarded Seamus Lagan $750,000 individually against Christopher Hawley for defamatory postings on the internet. The jury rejected every claim made against the MILM parties.

On March 18, 2014, the Company’s wholly-owned subsidiary, MIT, purchased 100% of the stock of Clinlab, Inc. ("Clinlab"), a Florida corporation. Clinlab develops and markets laboratory information management systems.

On May 9, 2014, the Company formed Medical Mime, Inc. (“Mime”), a Florida corporation, as a wholly-owned subsidiary.

On May 23, 2014, Mime purchased certain net assets, primarily consisting of software, of GlobalOne Information Technologies, LLC (“GlobalOne”). GlobalOne developed software and provided services for the Electronic Records Management (“ERM”) segment of the medical industry.

On August 26, 2014, MDI purchased all of the outstanding stock of Epinex Diagnostics Laboratories, Inc. (“Epinex”), a California corporation. Epinex is a clinical laboratory in Tustin, California.

On December 6, 2014, the Company and CollabRx, Inc. ("CollabRx") entered into a non-binding letter of intent for a potential business combination between the companies (the “Letter of Intent”). CollabRx develops and markets medical information and clinical decision support products and services intended to set a standard for the clinical interpretation of genomics-based, precision medicine in cancer.

On December 31, 2014, the Company borrowed $3,000,000 from D&D Funding II LLC (“D&D”). Christopher Diamantis, a director of the Company, is the manager and 50% owner of D&D.

Pursuant to the Letter of Intent, the Company agreed to advance certain funding to CollabRx in contemplation of the business combination. On January 16, 2015, the Company entered into a Loan and Security Agreement (“Loan Agreement”) with CollabRx, pursuant to which it is agreed the Company would loan up to $2,395,644 to CollabRx and an Agreement with CollabRx, pursuant to which CollabRx agreed that in the event it enters into a merger or other sale transaction involving at least thirty-five percent (35.0%) of its shares or assets with a party other than the Company CollabRx will pay the Company a $1,000,000 fee.

On February 3, 2015, the Company borrowed $3,000,000 from Alcimede LLC, of which the CEO of the Company is the sole manager. The note has an interest rate of 6% and is due on February 2, 2016.

On February 19, 2015, Medytox and CollabRx entered into an amendment to the Loan Agreement. The amendment sets forth CollabRx’s agreement not to request any further advances from Medytox pursuant to the Loan Agreement until after it has spent at least the greater of (i) $1,500,000 of the proceeds of a recent offering by CollabRx of shares of its common stock and warrants or (ii) 60% of the net proceeds of the offering.

Plan of Operation

Medytox is a holding company that owns and operates businesses in the medical services sector. Medytox has invested in a strong sales team, a client services team and proprietary technologies to better serve the needs of a modern-day medical provider.

The Company seeks to become a leading provider of laboratory and related services and solutions to medical providers. To date, we have specialized in providing urine and blood drug toxicology and comprehensive pain medication monitoring programs to physicians, clinics and rehabilitation facilities in the United States. We intend to grow through the acquisition and/or formation of additional laboratory testing facilities and related businesses in the United States.

29

Results of Operations

For the three months ended March 31, 2015 compared to the three months ended March 31, 2014

Net Revenues

The Company’s net revenues for the three months ended March 31, 2015 were $13,648,782 as compared to net revenues of the same period in the prior year of $14,788,539, a decrease of 8.2%. Laboratory services revenues were $13,499,803 for the three months ended March 31, 2015 as compared to $14,788,210 for the three months ended March 31, 2014; a decline of 8.7%. Overall lab volumes increased 44.1% during the quarter. However, the beneficial impact of the increased volume was more than offset by declines in the charges per test due to changes in reimbursement practices of payors and the mix of tests being completed. Further, the estimated collection percentage on these charges was reduced to 25% for the three months ended March 31, 2015 as compared to 27% for the same period in 2014. During the quarter, the Company closed the PB Lab and these volumes were transitioned to the new EPIC facility. In addition to the volumes from PB Labs, EPIC had volume growth of nearly 75%. International Technologies also contributed to the volume growth since this lab was not fully operational in the first quarter of 2014.

Operating and Other Expenses

Operating expenses for the three months ended March 31, 2015 were $11,434,221 as compared to $8,011,461 for the three months ended March 31, 2014. This represents an increase of $3,422,760 or 42.7%. Acquisitions completed in 2014 whose operating expenses were included in the period ended March 31, 2015, but not in the same quarter of 2014 accounted for $954,575 of the increase. Without these added expenses, the growth in operating expenses in the first quarter of 2015 as compared to 2014 would have been $2,468,184 or 30.8%. General and administrative expenses accounted for the largest portion of the increase in operating expenses. General and administrative expenses for the three months ended March 31, 2015 grew $1,919,974 or 51.6% over the same period in 2014. The expenses of the acquired entities accounted for $772,506 of the increase. The other primary drivers were increases in headcount to support the Company’s efforts in developing IT solutions and administrative support for the growing operations. Direct costs of revenue reflected an increase in the three months ended March 31, 2015 as compared to the same period of 2014 of $753,433, driven by increased volumes in the labs. Sales and marketing expenses for the three months ended March 31, 2015 increased 49.8% to $392,919. The increase is driven primarily by the growth in the Company’s sales force and marketing activities. Depreciation and amortization expenses for the three months ended March 31, 2015 were $580,793 as compared to $165,688 for the first three months of the prior year. This increase is primarily the result of depreciation expense from the significant capital investments in laboratory equipment and amortization of the software acquired, primarily at Clinlab.

As a consequence of the decline in net revenues and the increased operating expenses for the quarter, income from operations for the three months ended March 31, 2015 reflected a decline of 67.7% as compared to the first three months of 2014.

Other expenses were $230,052 for the three months ended March 31, 2015 as compared to other income for the first quarter of 2014 of $37,555. This change was driven primarily by increased interest expense offset in part by a gain on legal settlement.

The Company’s effective tax rate for the three months ended March 31, 2015 was 49.2% which is in line with the annual effective tax rate reported by the Company for the year ended December 31, 2014. The effective tax rate for the three months ended March 31, 2014 was 37.6%.

Primarily as a consequence of the reduced operating profits, net income attributable to Medytox Solutions’ common stockholders for the three months ended March 31, 2015 was $483,959 as compared to $3,389,970 for the same period in 2014.

30

Disputed Segment

The dispute with Trident Laboratories, Inc. and its shareholders originated in 2012. The assets and liabilities of Trident were excluded from the individual consolidated balance sheet line items and presented separately as assets and liabilities from disputed activity. Effective March 31, 2014, the Company’s management determined that the net assets of Trident were not recoverable and as such, the Company accounted for the disputed assets and liabilities as if they had been disposed, resulting in a gain on the disposition of $134,185.

Liquidity and Capital Resources

Overview

The Company historically has utilized various credit facilities to fund working capital needs, acquisitions and capital expenditures. Future cash needs for working capital, acquisitions and capital expenditures may require management to seek additional equity or obtain additional credit facilities. The sale of additional equity could result in additional dilution to the Company's stockholders. A portion of the Company's cash may be used to acquire or invest in complementary businesses or products or to obtain the right to use complementary technologies. From time to time, in the ordinary course of business, the Company evaluates potential acquisitions of such businesses, products or technologies.

For the three months ended March 31, 2015, we funded our operations primarily through cash provided by operations and borrowings from related parties. Our principal use of funds during the three months ended March 31, 2015 has been for operating activities, additions to property and equipment, and dividends to Series B Preferred shareholders. For the three months ended March 31, 2014, we funded our operations primarily through cash provided by operations. Our principal use of funds for the three months ended March 31, 2014 was for acquisitions, dividends on Series B Preferred Stock, purchases of property and equipment and payments of notes payable and capital lease obligations. Management believes that based on the current level of operations, cash flow from operations and financing activities, the Company will have sufficient liquidity to fund anticipated expenses, tax obligations and other commitments for the next twelve months.

Liquidity and Capital Resources during the three months ended March 31, 2015 compared to the three months ended March 31, 2014

As of March 31, 2015, we had cash and working capital of $650,505 and $3,083,131, respectively. The Company’s operations consumed cash in the amount of $3,792,233 for the three months ended March 31, 2015 as compared to cash provided by operations of $1,366,040 for the three months ended March 31, 2014. The decline in net income from operations for the three months ended March 31, 2015 to $1,007,009 as compared to the three months ended March 31, 2014 of $4,303,533 was the primary driver of this cash usage. Changes in net operating assets and liabilities in the amount of $3,083,131 also contributed to the cash consumed in the three months ended March 31, 2015. The net income from operations for the three months ended March 31, 2014 was offset by changes in net operating assets of $2,180,078 to generate cash from operations of $1,366,040.

Cash used in investing activities was $213,142 and $1,368,101 for the three months ended March 31, 2015 and 2014, respectively. In the three months ended March 31, 2015 the Company purchased property and equipment for $213,142. Cash used in investing activities for the three months ended March 31, 2014 included $387,407 for the purchase of property and equipment and cash paid for acquisitions of $1,000,000, offset by cash received in acquisitions of $19,306.

Cash from financing activities was $2,249,634 for the three months ended March 31, 2015 as a result of proceeds from the issuance of notes payable of $3,030,000 offset in part by dividends on Series B Preferred Stock of $523,050 and payments of capital lease of $197,316 and notes payable obligations of $60,000. Cash used in financing activities for the three months ended March 31, 2014 was $1,400,142 and included $913,563 of dividends on Series B Preferred Stock, payments on notes payable of $429,486, and payments on capital lease obligations of $57,093.

Under terms of the Senior Secured Revolving Credit Facility agreement with TCA Global Credit Master Fund, LP, originally signed May 12, 2012 and as subsequently amended, the Company executed an Amended and Restated Revolving Promissory Note, due January 15, 2014, in the amount of $3,025,000. The note was extended by the lender from January 15, 2014 to September 15, 2014. The borrowings under this facility were repaid in full on September 8, 2014.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

31

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make a number of estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Such estimates and assumptions affect the reported amounts of revenues and expenses during the reporting period. We base our estimates on historical experiences and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions and conditions. We continue to monitor significant estimates made during the preparation of our financial statements. On an ongoing basis, we evaluate estimates and assumptions based upon historical experience and various other factors and circumstances. We believe our estimates and assumptions are reasonable in the circumstances; however, actual results may differ from these estimates under different future conditions.

See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Note 2, “Summary of Significant Accounting Policies” in our audited consolidated financial statements as of and for the year ended December 31, 2014, included in our Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (“SEC”) on April 15, 2015.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not applicable

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

In connection with the preparation of this Quarterly Report on Form 10-Q, an evaluation was carried out by the Company's management, with the participation of the principal executive officer and the principal financial officer, of the effectiveness of the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 ("Exchange Act")) as of March 31, 2015. Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to management, including the chief executive officer and the interim chief financial officer, to allow timely decisions regarding required disclosures.

Based on that evaluation, the Company's management concluded, as of the end of the period covered by this report, that the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were not effective. In connection with such evaluation, management concluded that the material weakness in internal control over financial reporting identified in our Form 10-Q/A for the quarter ended September 30, 2014 and Form 10-K for the year ended December 31, 2014 continued to exist, and as such our disclosure controls and procedures were not effective as of March 31, 2015. Insufficient staffing and accounting processes and procedures led to a lack of contemporaneous documentation supporting the accounting for certain transactions. The Company is in the process of taking the following steps to remediate the material weakness: (i) increasing the staffing of its internal accounting department, (ii) engaging outside independent consultants to assist in the analysis of complex accounting transactions, and (iii) implementing enhanced documentation procedures to be followed by the internal accounting department and outside independent consultants.

Notwithstanding such material weakness, management believes that the condensed consolidated financial statements included in this Form 10-Q fairly present in all material respects the Company's financial condition, results of operations and cash flows for the periods and dates presented.

(b) Changes in Internal Control over Financial Reporting

Except as set forth above, there were no changes in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

32

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

During the course of business, litigation commonly occurs.  From time to time the Company may be a party to litigation matters involving claims against the Company. The Company operates in a highly regulated industry and employs personnel which may inherently lend itself to legal matters. Management is aware that litigation has associated costs and that results of adverse litigation verdicts could have a material effect on the Company's financial position or results of operations. Management, in consultation with legal counsel, has addressed known assertions and predicted unasserted claims below.

On February 26, 2014, the Company filed an action against Reginald Samuels and Ralph Perricelli in the United States District Court for the Southern District of Florida seeking, among other things, a declaration that the convertible debentures in the aggregate amount of $500,000 that the Company issued to Mr. Samuels and Mr. Perricelli as part of the consideration for the purchase of their interests in International Technologies, LLC are null and void.  On October 21, 2013, Mr. Samuels had filed a complaint in the Superior Court of New Jersey (Bergen County) against the Company and Medytox Diagnostics, Inc. alleging breach of contract under his employment agreement and the agreement under which International Technologies, LLC was acquired; unjust enrichment; fraud; intentional and negligent misrepresentation; and breach of an implied duty of good faith and fair dealing and seeking an accounting.  Mr. Perricelli filed a similar action.

All litigation with Reginald Samuels was settled by the Company on December 8, 2014. Specifics of the settlement are confidential.

The Company received a default judgement against Ralph Perricelli on February 12, 2015, relieving the Company of its obligations under the convertible debenture.

Item 1A. Risk Factors.

In addition to the other information set forth in this report, you should carefully consider the risk factors discussed in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014 which could materially affect our business, financial condition, or future results. There have been no material changes to the risk factors previously disclosed in our 2014 Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

On January 20, 2015, the Company issued 25,000 and 50,000 shares to two employees as part of their compensation agreements.

On March 20, 2015, 150,000 shares of the Series D Preferred Stock issued in the acquisition of Clinlab were converted into 125,334 shares of common stock.

On March 3, 2015, 55,000 shares of the Series E Preferred Stock issued in the acquisition of Epinex were converted into 58,856 shares of common stock.

For additional information on the terms of the Series D Preferred Stock and the Series E Preferred Stock see Note 6 - “Stockholders’ Equity” of the condensed consolidated financial statements.

These securities were not registered under the Securities Act of 1933, as amended (the “Securities Act”), but were issued in reliance upon the exemption from registration provided by Section 4(2) of the Securities Act as a transaction by an issuer not involving a public offering.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

33

Item 6. Exhibits

Exhibit 10.1	Employment Agreement by and between Medytox Solutions, Inc. and Samuel R. Mitchell, dated as of February 4, 2015 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 18, 2015).
Exhibit 31.1	Rule 13a-14(a) Certification by the Principal Executive Officer
Exhibit 31.2	Rule 13a-14(a) Certification by the Principal Financial Officer
Exhibit 32.1	Certification by the Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
Exhibit 32.2	Certification by the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
Exhibit 101.INS	XBRL Instance Document
Exhibit 101.SCH	XBRL Schema Document
Exhibit 101.CAL	XBRL Calculation Link base Document
Exhibit 101.DEF	XBRL Definition Link base Document
Exhibit 101.LAB	XBRL Label Link base Document
Exhibit 101.PRE	XBRL Presentation Link base Document

____________________

*Furnished herewith

34

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	MEDYTOX SOLUTIONS, INC.
Date: May 15, 2015	By: /s/ Seamus Lagan
	Seamus Lagan
	Chief Executive Officer (Principal Executive Officer)

Date: May 15, 2015	By: /s/ Jeffrey L. Wadman
	Jeffrey L. Wadman
	Interim Chief Financial Officer (Principal Financial Officer)

35

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF

PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO RULE 13A-14(a) OF THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

I, Seamus Lagan, certify that:

1.              I have reviewed this quarterly report on Form 10-Q of Medytox Solutions, Inc.;

2.              Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.              Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.              The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)            Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)            Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)            Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)            Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.               The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a)            All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)            Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: May 15, 2015

/s/ Seamus Lagan

Seamus Lagan

Chief Executive Officer

(Principal Executive Officer)

EX-31.2

EXHIBIT 31.2

CERTIFICATION OF

PRINCIPAL FINANCIAL OFFICER

PURSUANT TO RULE 13A-14(a) OF THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

I, Jeffrey L. Wadman, certify that:

1.              I have reviewed this quarterly report on Form 10-Q of Medytox Solutions, Inc.;

2.              Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.              Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.              The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)            Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)            Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)            Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)            Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.               The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a)            All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)            Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: May 15, 2015

/s/ Jeffrey L. Wadman

Jeffrey L. Wadman

Interim Chief Financial Officer

(Principal Financial Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002

In connection with this Quarterly Report of Medytox Solutions, Inc. (the “Company”) on Form 10-Q for the period ended March 31, 2015 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Seamus Lagan, Chief Executive Officer of the Company, certify to the best of my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 15, 2015

/s/ Seamus Lagan

Seamus Lagan

Chief Executive Officer

(Principal Executive Officer)

EX-32.2

EXHIBIT 32.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002

In connection with this Quarterly Report of Medytox Solutions, Inc. (the “Company”) on Form 10-Q for the period ended March 31, 2015 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Jeffrey L. Wadman, Interim Chief Financial Officer of the Company, certify to the best of my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 15, 2015

/s/ Jeffrey L. Wadman

Jeffrey L. Wadman

Interim Chief Financial Officer

(Principal Financial Officer)

XML

6. Stockholders' Equity (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2015
Equity [Abstract]
Unrecognized compensation costs	$ 2,959
Unrecognized compensation weighted average amortization period	1 month 28 days

XML

5. Capital Lease Obligations (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Capital Lease Obligations Details Narrative
Depreciation expense on capital leases	$ 215,045	$ 54,980

XML

2. Long-Lived Assets (Details) (USD $)	Mar. 31, 2015	Dec. 31, 2014
Property and equipment, gross	$ 10,146,766	$ 9,921,616
Accumulated depreciation	(2,828,245)	(2,243,493)
Property and equipment, net	7,318,521	7,678,123
Medical equipment
Property and equipment, gross	922,552	896,641
Equipment
Property and equipment, gross	504,967	396,551
Capital lease assets
Property and equipment, gross	4,024,449	4,024,449
Furniture
Property and equipment, gross	412,725	333,316
Leasehold Improvements
Property and equipment, gross	1,676,405	1,665,501
Vehicles
Property and equipment, gross	177,534	177,534
Computer Equipment
Property and equipment, gross	599,081	595,571
Software
Property and equipment, gross	$ 1,832,053	$ 1,832,053

XML

7. Income Taxes (Details-Deferred income taxes) (USD $)	Mar. 31, 2015	Dec. 31, 2014
Deferred tax assets:
Allowance for bad debts	$ 28,300	$ 28,300
Stock options	444,400	423,200
Total deferred tax assets	472,700	451,500
Deferred tax liabilities:
Property and equipment	(558,800)	(513,600)
Intangible amortization	(187,400)	(162,500)
Total deferred liabilities	(746,200)	(676,100)
Net deferred income taxes:
Current	28,300	28,300
Non-current	(301,800)	(252,900)
Net deferred tax	$ (273,500)	$ (224,600)

XML

6. Stockholders Equity Earnings (Details-EPS) (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Basic:
Net income (loss) attributable to Medytox Solutions common shareholders	$ 483,959	$ 3,389,970
Weighted average number of shares outstanding during the period - Basic	29,141,679	30,043,053
Basic net loss per share attributable to common stockholders	$ 0.02	$ 0.11
Diluted:
Net income available to common stockholders	483,959	3,389,970
Interest expense on convertible debt, net of taxes	46,912	3,700
Diluted net income	$ 530,871	$ 3,393,670
Weighted-average shares outstanding	29,141,679	30,043,053
Weighted-average equivalent shares options and warrants	866,378	0
Weighted-average equivalent shares from convertible debt	1,000,000	222,222
Diluted Shares Outstanding	31,269,912	30,337,497
Net income per share - Diluted	$ 0.02	$ 0.11
Convertible Series C Preferred Stock
Diluted:
Weighted-average equivalent shares from convertible preferred stock	0	0
Series D preferred stock
Diluted:
Weighted-average equivalent shares from convertible preferred stock	179,776	72,222
Series E preferred stock
Diluted:
Weighted-average equivalent shares from convertible preferred stock	82,079	0

XML

4. Related Party Transactions

3 Months Ended

Mar. 31, 2015

Related Party Transactions [Abstract]

Related Party Transactions

On February 27, 2015, the Company borrowed $30,000 from Alcimede LLC, of which our CEO is the sole manager. The loan was repaid on April 15, 2015.

On February 3, 2015, the Company borrowed $3,000,000 from Alcimede LLC, of which our CEO is the sole manager. The note has an interest rate of 6% and is due on February 2, 2016.

On December 31, 2014, the Company borrowed $3,000,000 from D&D Funding II, LLC (“D&D”), Christopher Diamantis, a director of the Company, is the manager and 50% owner of D&D. (See Note 3 for a description of this Note.)

XML

8. Business Combinations (Detail-Goodwill) (USD $)	Mar. 31, 2015	Dec. 31, 2014
Goodwill	$ 3,278,813	$ 3,139,942
Medical Billing Choices
Goodwill	1,202,112	1,202,112
PB Laboratories
Goodwill	107,124	107,124
Biohealth Medical Laboratory
Goodwill	255,634	116,763
Clinlab, Inc.
Goodwill	857,532	857,532
Medical Mime, Inc.
Goodwill	274,811	274,811
Epinex Diagnostics Laboratories, Inc.
Goodwill	$ 581,600	$ 581,600

XML

3. Notes Payable (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Debt Disclosure [Abstract]
Gain on settlement of debt	$ 275,028	$ 0

XML

3. Notes Payable (Details-Related Party) (USD $)	Mar. 31, 2015
Notes payable - related parties [Member]
Face Value of Note	$ 6,030,000
Put Discount	(753,425)
Put Premium	1,000,000
Debt Discount	(286,301)
Net Value of Note	5,990,274
Convertible Debt [Member]
Face Value of Note	3,000,000
Put Discount	(753,425)
Put Premium	1,000,000
Debt Discount	(286,301)
Net Value of Note	2,690,274
Loan payable to Alcimide [Member]
Face Value of Note	3,000,000
Net Value of Note	3,000,000
Loan payable to Alcimide 2 [Member]
Face Value of Note	30,000
Net Value of Note	$ 30,000

XML

10. Segment Reporting (Details) (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014	Dec. 31, 2014
Net revenues - External	$ 13,648,782	$ 14,875,539
Net revenues - Inter Segment	384,108	516,744
Income (loss) from operations	2,214,561	6,864,078
Depreciation and amortization	580,793	165,688
Capital expenditures	213,142	387,407
Total assets	39,942,176		35,760,754
Intangible assets	4,428,424		4,436,473
Goodwill	3,278,813		3,139,942
Laboratory Services
Net revenues - External	13,499,803	14,788,210
Net revenues - Inter Segment	0	0
Income (loss) from operations	5,065,421	7,277,346
Depreciation and amortization	447,325	156,690
Capital expenditures	187,885	279,381
Total assets	35,191,475		29,362,062
Intangible assets	4,087,502		4,088,835
Goodwill	944,358		805,487
Medical Support Solutions
Net revenues - External	148,979	87,329
Net revenues - Inter Segment	384,108	516,744
Income (loss) from operations	(1,357,989)	103,476
Depreciation and amortization	160,356	8,998
Capital expenditures	25,257	108,026
Total assets	6,330,406		5,214,139
Intangible assets	340,922		347,638
Goodwill	2,334,455		2,334,455
Corporate & Eliminations
Net revenues - External	0	0
Net revenues - Inter Segment	0	0
Income (loss) from operations	(1,492,870)	(516,744)
Depreciation and amortization	(26,888)	0
Capital expenditures	0	0
Total assets	(1,579,705)		1,184,553
Intangible assets	0		0
Goodwill	$ 0		$ 0

XML

4. Related Party Transactions (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2015
Alcimede [Member]
Proceeds from related parties	$ 30,000
Repayments of related party debt	30,000
Alcimede
Proceeds from related parties	3,000,000
D & D Funding [Member]
Proceeds from related parties	$ 3,000,000

XML

5. Capital Lease Obligations (Details-Capital leased assets) (USD $)	Mar. 31, 2015	Dec. 31, 2014
Capital Lease Obligations [Abstract]
Medical equipment	$ 4,024,449	$ 4,024,449
Less accumulated depreciation	(1,098,060)	(883,015)
Net	$ 2,926,389	$ 3,141,434

XML

3. Notes Payable

3 Months Ended

Mar. 31, 2015

Debt Disclosure [Abstract]

Notes Payable

The Company and its subsidiaries are party to a number of loans with affiliates and unrelated parties. At March 31, 2015 and December 31, 2014, notes payable consisted of the following:

	March 31,			December 31,
	2015			2014
Acquisition convertible note No. 1 to former member of International Technologies, LLC in the amount of $250,000 at 5% interest and was due January 17, 2014.  The note was convertible into the Company's common stock at a ten percent (10%) discount to the average market price for the thirty days prior to conversion. The note is discounted for its unamortized beneficial conversion feature of $-0- and $1,639 at March 31, 2015 and December 31, 2014, respectively. See "Acquisition Convertible Notes" below.	$	–		$	250,000
Loan payable to former shareholder of Epinex Diagnostic Laboratories, Inc. in the amount of $400,000, at 0% interest, with principal payments of $100,000 due in periodic installments from November 26, 2014 through February 26, 2016. Amount recorded is net of imputed discount of $13,316 at December 31, 2014.		226,684			286,684
		226,684			536,684
Less current portion		(226,684	)		(443,292	)
Notes payable, net of current portion	$	–		$	93,392

Note Payable – Related Parties

	March 31, 2015
	Face Value		Put			Put		Debt			Net Value
	of Note		Discount			Premium		Discount			of Note
Convertible debenture dated December 31, 2014 in the amount of $3,000,000 which bears interest at 10% and is due December 31, 2015. The note provides the lender the option to covert the note into the Company's common stock at a 25% discount to the average trading price (as defined in the note agreement) for the ten consecutive trading days prior to the conversion date. The note has been discounted by the value of warrants issuable upon conversion of $380,000 at December 31, 2014.  The note has also been discounted by the unamortized value of its put premium of $1,000,000, and increased by the put premium liability of $1,000,000, at December 31, 2014.	$	3,000,000	$	(753,425	)	$	1,000,000	$	(286,301	)	$	2,960,274
Loan payable to Alcimede LLC in the amount of $3,000,000, at 6% interest, with one payment of $3,000,000, plus interest, due on February 2, 2016.	$	3,000,000		–			–		–		$	3,000,000
Loan payable to Alcimede LLC, dated February 27, 2015. (Repaid on April 15, 2015)	$	30,000		–			–		–		$	30,000
	$	6,030,000	$	(753,425	)	$	1,000,000	$	(286,301	)	$	5,990,274

TCA Global

Under terms of the Senior Secured Revolving Credit Facility agreement with TCA Global Credit Master Fund, LP, originally signed May 12, 2012 and as subsequently amended, the Company executed an Amended and Restated Revolving Promissory Note, due January 15, 2014, in the amount of $3,025,000. The note was extended by the lender from January 15, 2014 to September 15, 2014. The borrowings under this facility were repaid in full on September 8, 2014.

Acquisition Convertible Notes

The Company filed actions against Reginald Samuels and Ralph Perricelli seeking, among other things, a declaration that the convertible debentures in the aggregate amount of $500,000 that the Company issued to Mr. Samuels and Mr. Perricelli as part of the consideration for the purchase of their interests in International Technologies, LLC are null and void.

All litigation with Mr. Samuels was settled by the Company on December 8, 2014. Specifics of the settlement are confidential.

The Company received a default judgement against Mr. Perricelli in January 2015, relieving the Company of its obligations under the convertible debenture. The note payable and related accrued interest were written off in January 2015, resulting in a “Gain on Legal Settlement” of $275,028.

XML

5. Capital Lease Obligations (Details-Future payments) (USD $)	Mar. 31, 2015	Dec. 31, 2014
December 31,
2015	$ 846,860
2016	1,078,010
2017	969,606
2018	382,395
2019	35,575
Thereafter	32,611
Total	3,345,057
Less interest:	357,186
Present value of minimum lease payments	2,987,871
Less current portion of capital lease obligations	727,307	962,562
Capital lease obligations, net of current portion	$ 2,260,564	$ 2,222,625

XML

7. Income Taxes (Details-Income tax components) (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Current provision:
Federal	$ 792,900	$ 3,327,000
State	135,700	569,500
Deferred provision:
Federal	44,100	(1,173,200)
State	4,800	(125,200)
Provision for income taxes	$ 977,500	$ 2,598,100

XML

Condensed Balance Sheets (USD $)	Mar. 31, 2015	Dec. 31, 2014
Current assets:
Cash	$ 650,505	$ 2,406,246
Accounts receivable, net	23,833,608	17,463,947
Prepaid expenses and other current assets	187,288	170,353
Deferred tax assets	28,300	28,300
Deposits on acquisitions	0	259,875
Total current assets	24,699,701	20,328,721
Property and equipment, net	7,318,521	7,678,123
Other assets:
Intangible assets	4,428,424	4,436,473
Goodwill	3,278,813	3,139,942
Deposits	216,717	177,495
Total assets	39,942,176	35,760,754
Current liabilities:
Accounts payable	3,057,100	3,356,797
Accrued expenses	2,689,490	2,297,416
Income tax liabilities	8,545,715	8,087,946
Current portion of notes payable	226,684	443,292
Current portion of notes payable, related party	5,990,274	2,620,000
Current portion of capital lease obligation	727,307	962,562
Derivative liability	380,000	380,000
Total current liabilities	21,616,570	18,148,013
Other liabilities:
Notes payable, net of current portion	0	93,392
Capital lease obligations, net of current portion	2,260,564	2,222,625
Deferred tax liabilities	301,800	252,900
Total liabilities	24,178,934	20,716,930
Commitments and contingencies
Stockholders' equity:
Common stock	2,931	2,905
Additional paid-in-capital	5,713,824	5,357,367
Retained earnings	10,046,476	9,562,517
Total Medytox Solutions stockholders' equity	15,763,242	14,922,820
Noncontrolling interest	0	121,004
Total stockholders' equity	15,763,242	15,043,824
Total liabilities and stockholders' equity	39,942,176	35,760,754
Series B Preferred Stock
Stockholders' equity:
Preferred stock, 100,000,000 shares authorized:	1	1
Series D preferred stock
Stockholders' equity:
Preferred stock, 100,000,000 shares authorized:	5	20
Series E preferred stock
Stockholders' equity:
Preferred stock, 100,000,000 shares authorized:	$ 5	$ 10

XML

1. Organization and Presentation

3 Months Ended

Mar. 31, 2015

Organization, Consolidation and Presentation of Financial Statements [Abstract]

1. Organization and Presentation

Organization

Medytox Solutions, Inc. (the “Company”), was incorporated in Nevada on July 20, 2005 as Casino Players, Inc. In the first half of 2011, Company management decided to reorganize the operations of the Company as a holding company to acquire and manage a number of companies in the medical services sector.

On June 22, 2011, the Company organized Medytox Medical Management Solutions Corp. ("MMMSC"), a Florida corporation, as a wholly-owned subsidiary. MMMSC was a marketing company selling laboratory testing services to medical clinics, hospitals and physicians’ offices. On October 26, 2013, MMMSC changed its name to Medytox Information Technology, Inc. (“MIT”). MIT provides information technology services and solutions to all subsidiaries and customers of the Company and operates from the corporate offices in West Palm Beach, Florida.

On July 26, 2011, the Company organized Medytox Institute of Laboratory Medicine, Inc. ("MILM"), a Florida corporation, as a wholly-owned subsidiary. MILM was organized to acquire and manage medical testing laboratories. MILM operates from the corporate offices in West Palm Beach, Florida.

On August 22, 2011, the Company acquired 100% of the equity interests in Medical Billing Choices, Inc. ("MBC"), a privately-owned North Carolina corporation, through a stock purchase agreement for cash and an installment note. MBC operates a medical billing service for a variety of medical providers throughout the southeastern United States from offices in Charlotte, North Carolina. Since the acquisition, MBC is the main billing company for the Company's laboratories.  

On February 6, 2012, the Company formed Medytox Diagnostics Inc. (“MDI”), a Florida corporation, as a wholly-owned subsidiary to acquire and build clinical laboratories. MDI operates from the corporate offices in West Palm Beach, Florida.

On February 16, 2012, MDI acquired majority interest in Collectaway LLC, now known as PB Laboratories, LLC ("PB Labs"), a Florida limited liability company. On October 12, 2012, MDI acquired the remaining controlling interest in PB Labs.  As of October 31, 2012, PB Labs is a wholly-owned subsidiary of MDI.  

On March 9, 2012, the Company formed Medytox Medical Marketing & Sales, Inc. (“MMMS”), a Florida corporation, as a wholly-owned subsidiary that provides marketing for clinical laboratories that are owned by the Company.

On December 7, 2012, MDI acquired a majority interest in Biohealth Medical Laboratory, Inc. (“Biohealth”), a Florida corporation. The remaining minority interest was acquired on March 31, 2015. The initial agreement allowed MDI to retain all revenues.

On January 1, 2013, MDI purchased 100% of the stock of Alethea Laboratories, Inc. ("Alethea"). Althea operates a licensed clinical lab in Las Cruces, New Mexico and is an enrolled Medicare provider.

On January 29, 2013, MDI formed Advantage Reference Labs, Inc. (“Advantage”), a Florida corporation, as a wholly-owned subsidiary to provide reference, confirmation and clinical testing services. On October 14, 2013, Advantage changed its name to EPIC Reference Labs, Inc. (“EPIC”).

On April 4, 2013, MDI purchased 100% of the interests in International Technologies, LLC ("Tech").  In October 2013, Tech began doing business as NJ Reference Labs (“NJ Ref”). NJ Ref operates a licensed clinical lab in Waldwick, New Jersey and is an enrolled Medicare provider.  

On March 18, 2014, MDI, purchased all of the outstanding stock of Clinlab, Inc. Clinlab develops and markets laboratory information management systems.

On May 9, 2014, the Company formed Medical Mime, Inc. (“Mime”), a Florida corporation, as a wholly-owned subsidiary.

On May 23, 2014, Mime purchased certain net assets, primarily consisting of software, of GlobalOne Information Technologies, LLC (“GlobalOne”). GlobalOne developed software and provided services for the electronic health records management (“ERMEHR”) segment of the medical industry.

On July 28, 2014, the Company formed Platinum Financial Solutions, Ltd (“PFS”) as a 100% owned foreign subsidiary of the Company to pursue the opportunity of providing financial solutions, including factoring and accounts receivable acquisition in the healthcare sector. PFS has a Florida subsidiary, Platinum Financial Solutions, LLC, through which it may do business with U.S. based customers.

On August 26, 2014, MDI purchased all of the outstanding stock of Epinex Diagnostics Laboratories, Inc. (“Epinex”), a California corporation. Epinex is a clinical laboratory in Tustin, California.

Basis of Presentation

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial statement presentation and in accordance with Form 10-Q. Accordingly, they do not include all of the information and footnotes required in annual financial statements. In the opinion of management, the unaudited interim condensed consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position and results of operations and cash flows for the interim periods reported in this Form 10-Q. The results of operations presented are not necessarily indicative of the results to be expected for any other interim period or for the entire year.

These unaudited interim condensed consolidated financial statements should be read in conjunction with the 2014 audited annual financial statements included in the Annual Report on Form 10-K, filed with the U.S. Securities and Exchange Commission (“SEC”) on April 15, 2015.

Revenue Recognition

Service revenues are principally generated from laboratory testing services including chemical diagnostic tests such as blood analysis and urine analysis. Net service revenues are recognized at the time the testing services are performed and are reported at their estimated net realizable amounts.

Net service revenues are determined utilizing gross service revenues net of contractual allowances. Even though it is the responsibility of the patient to pay for laboratory service bills, most individuals in the United States have an agreement with a third party payor such as Medicare, Medicaid or a commercial insurance provider to pay all or a portion of their healthcare expenses; the majority of services provided by Medytox are to patients covered under a third party payor contract. In certain cases, the individual has no insurance or does not provide insurance information. Despite follow up billing efforts, the Company does not currently anticipate collection of a significant portion of self-pay billings including the patient responsibility portion of the billing for patients covered by third party payors. The Company currently does not have any capitated agreements. In the remainder of the cases, Medytox is provided the third party billing information and seeks payment from the third party under the terms and conditions of the third party payor for health service providers like Medytox. Each of these third party payors may differ not only with regard to rates, but also with regard to terms and conditions of payment and providing coverage (reimbursement) for specific tests. Estimated revenues are established based on a series of procedures and judgments that require industry specific healthcare experience and an understanding of payor methods and trends.

We review our calculations on a monthly basis in order to make certain that we are properly allowing for the uncollectable portion of our gross billings and that our estimates remain sensitive to variances and changes within our payor groups. The contractual allowance calculation is made on the basis of historical allowance rates for the various specific payor groups on a monthly basis with a greater weight being given to the most recent trends; this process is adjusted based on recent changes in underlying contract provisions and shifts in the testing being performed. The provision for bad debts represents our estimate of net revenues that will ultimately be uncollectable and is based upon our analysis of historical payment rates by specific payor groups on a monthly basis with primary weight being given to the most recent trends; this approach allows bad debt to more accurately adjust to short-term changes in the business environment. These two calculations are routinely analyzed by Medytox on the basis of actual allowances issued by payors and the actual payments made to determine what adjustments, if any, are needed.

Contractual Allowances and Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for contractual credits and doubtful accounts, which are estimated and recorded in the period the related revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related to allowances for contractual credits and doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues which may impact the collectability of these receivables or reserve estimates. Receivables deemed to be uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. Historically, revisions to the allowances for doubtful accounts estimates were recorded as an adjustment to the provision for bad debt within selling, general and administrative expenses.

During the third quarter of 2014, the Company corrected the classification of the provision for bad debts from a component of operating expenses to a reduction in revenues in our Condensed Consolidated Statements of Operations. This presentation is required under U.S. GAAP due to the uncertainties of collection of the self-pay portion of patent service revenues.

Basic and Diluted Income per Share

The Company computes income per share in accordance with ASC 260, "Earnings per Share", which requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the statement of operations. Basic EPS is computed by dividing income available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all potential dilutive equivalent shares of common stock outstanding during the period using the treasury stock method and convertible debt and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options, convertible debt, convertible preferred stock, or warrants.

Segment Information

In accordance with the provisions of ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information”, the Company is required to report financial and descriptive information about its reportable operating segments. The Company has two operating segments; laboratory services and medical solutions support services.

Reclassifications

Certain other items on the statement of operations for the three months ended March 31, 2014 and the statement of cash flows for the three months ended March 31, 2014 have been reclassified to conform to current period presentation.

XML

6. Stockholders Equity (Details-Option to employees and directors) (Employees and Directors, Stock Options, USD $)	3 Months Ended
	Mar. 31, 2015
Options Outstanding - Employees and Directors
Options outstanding	24,225,000
Weighted average exercise price - outstanding	$ 5.47
Aggregate intrinsic value - outstanding	$ 14,212,500
Options Vested and Exercisable - Employees and Directors
Options vested	23,687,500
Weighted average exercise price - vested and exercisable	$ 5.53
Aggregate intrinsic value - vested and exercisable	13,481,250
Exercise price $2.50
Options Outstanding - Employees and Directors
Options outstanding	9,475,000
Weighted average remaining contractual life	3 years 4 months 13 days
Weighted average exercise price - outstanding	$ 2.50
Aggregate intrinsic value - outstanding	14,212,500
Options Vested and Exercisable - Employees and Directors
Options vested	8,987,500
Weighted average exercise price - vested and exercisable	$ 2.50
Aggregate intrinsic value - vested and exercisable	13,481,250
Exercise price $5.00
Options Outstanding - Employees and Directors
Options outstanding	7,750,000
Weighted average remaining contractual life	2 years 11 months 26 days
Weighted average exercise price - outstanding	$ 5.00
Aggregate intrinsic value - outstanding	0
Options Vested and Exercisable - Employees and Directors
Options vested	7,700,000
Weighted average exercise price - vested and exercisable	$ 5.00
Aggregate intrinsic value - vested and exercisable	0
Exercise price $10.00
Options Outstanding - Employees and Directors
Options outstanding	7,000,000
Weighted average remaining contractual life	8 years 4 days
Weighted average exercise price - outstanding	$ 10.00
Aggregate intrinsic value - outstanding	0
Options Vested and Exercisable - Employees and Directors
Options vested	7,000,000
Weighted average exercise price - vested and exercisable	$ 10.00
Aggregate intrinsic value - vested and exercisable	$ 0

XML

7. Income Taxes (Tables)

3 Months Ended

Mar. 31, 2015

Income Tax Disclosure [Abstract]

Income tax provision

	Three Months Ended March 31,
	2015		2014
Current provision:
Federal	$	792,900	$	3,327,000
State		135,700		569,500
Deferred provision:
Federal		44,100		(1,173,200	)
State		4,800		(125,200	)
	$	977,500	$	2,598,100

Reconciliation of the statutory federal income tax rate

	Three Months Ended March 31,
	2015		2014
Expected federal income tax at 34% statutory rate		34.0%		34.0%
State income taxes		4.7%		4.2%
Permanent differences		10.6%		-0.6%
		49.3%		37.6%

Deferred Tax Liability

	March 31,			December 31,
	2015			2014
Deferred income tax assets:
Allowance for bad debts	$	28,300		$	28,300
Stock options		444,400			423,200
Total deferred income tax assets	$	472,700		$	451,500
Deferred income tax liabilities:
Property and equipment	$	(558,800	)	$	(513,600	)
Intangible amortization		(187,400	)		(162,500	)
Total deferred income tax liabilities	$	(746,200	)	$	(676,100	)
Net deferred income taxes:
Current	$	28,300		$	28,300
Non-current		(301,800	)		(252,900	)
	$	(273,500	)	$	(224,600	)

XML

6. Stockholders Equity (Details-Warrants) (Warrant, USD $)	Mar. 31, 2015	Dec. 31, 2014
Warrant
Number of warrants
Warrants outstanding - beginning balance	0	300,000
Warrants oustanding - ending balance	0	300,000
Weighted average exercise price
Warrants outstanding - beginning balance	$ 0	$ 3.33
Warrants outstanding - ending balance	$ 0	$ 3.33

XML

10. Segment Reporting (Tables)

3 Months Ended

Mar. 31, 2015

Segment Reporting [Abstract]

Segment information

	Three Months Ended March 31,
	2015			2014
Net revenues - External
Laboratory Services	$	13,499,803		$	14,788,210
Medical Support Solutions		148,979			87,329
Corporate & Eliminations		–			–
	$	13,648,782		$	14,875,539
Net revenues - Inter Segment
Laboratory Services	$	–		$	–
Medical Support Solutions		384,108			516,744
Corporate & Eliminations		–			–
	$	384,108		$	516,744
Income (loss) from operations
Laboratory Services	$	5,065,421		$	7,277,346
Medical Support Solutions		(1,357,989	)		103,476
Corporate & Eliminations		(1,492,870	)		(516,744	)
	$	2,214,562		$	6,864,078
Depreciation and amortization
Laboratory Services	$	447,325		$	156,690
Medical Support Solutions		160,356			8,998
Corporate & Eliminations		(26,888	)		–
	$	580,793		$	165,688
Capital expenditures
Laboratory Services	$	187,885		$	279,381
Medical Support Solutions		25,257			108,026
Corporate & Eliminations		–			–
	$	213,142		$	387,407

	March 31,			December 31,
	2015			2014
Total assets
Laboratory Services	$	35,191,475		$	29,362,062
Medical Support Solutions		6,330,406			5,214,139
Corporate & Eliminations		(1,579,705	)		1,184,553
	$	39,942,176		$	35,760,754
Intangible assets
Laboratory Services	$	4,087,502		$	4,088,835
Medical Support Solutions		340,922			347,638
Corporate & Eliminations		–			–
	$	4,428,424		$	4,436,473
Goodwill
Laboratory Services	$	944,358		$	805,487
Medical Support Solutions		2,334,455			2,334,455
Corporate & Eliminations		–			–
	$	3,278,813		$	3,139,942

XML

2. Long-Lived Assets

3 Months Ended

Mar. 31, 2015

Property, Plant and Equipment [Abstract]

Long-Lived Assets

Property and equipment at March 31, 2015 and December 31, 2014 consisted of the following:

	March 31,			December 31,
	2015			2014
Medical equipment	$	922,552		$	896,641
Equipment		504,967			396,551
Equipment under capital leases (See Note 5 - Capital Lease Obligations)		4,024,449			4,024,449
Furniture		412,725			333,316
Leasehold improvements		1,673,405			1,665,501
Vehicles		177,534			177,534
Computer equipment		599,081			595,571
Software		1,832,053			1,832,053
		10,146,766			9,921,616
Less accumulated depreciation		(2,828,245	)		(2,243,493	)
Property and equipment, net	$	7,318,521		$	7,678,123

Depreciation of property and equipment was $580,793 and $165,688 for the three months ended March 31, 2015 and 2014, respectively.

Management periodically reviews the valuation of long-lived assets for potential impairments. Management has not recognized an impairment of these assets to date, and does not anticipate any negative impact from known current business developments.

XML

Condensed Balance Sheets (Parenthetical) (USD $)	Mar. 31, 2015	Dec. 31, 2014
Preferred stock shares authorized	100,000,000	100,000,000
Common stock par value	$ 0.0001	$ 0.0001
Common stock shares authorized	500,000,000	500,000,000
Common stock shares issued	29,306,026	29,046,386
Common stock shares outstanding	29,306,026	29,046,386
Series B Preferred Stock
Preferred stock shares authorized	5,000	5,000
Preferred stock par value	$ 0.0001	$ 0.0001
Preferred stock shares issued	5,000	5,000
Preferred stock shares outstanding	5,000	5,000
Series D preferred stock
Preferred stock shares authorized	200,000	200,000
Preferred stock par value	$ 0.0001	$ 0.0001
Preferred stock shares issued	50,000	200,000
Preferred stock shares outstanding	50,000	200,000
Series E preferred stock
Preferred stock shares authorized	100,000	100,000
Preferred stock par value	$ 0.0001	$ 0.0001
Preferred stock shares issued	45,000	100,000
Preferred stock shares outstanding	45,000	100,000

XML

1. Organization and Presentation (Policies)

3 Months Ended

Mar. 31, 2015

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Organization

Organization

Medytox Solutions, Inc. (the “Company”), was incorporated in Nevada on July 20, 2005 as Casino Players, Inc. In the first half of 2011, Company management decided to reorganize the operations of the Company as a holding company to acquire and manage a number of companies in the medical services sector.

On June 22, 2011, the Company organized Medytox Medical Management Solutions Corp. ("MMMSC"), a Florida corporation, as a wholly-owned subsidiary. MMMSC was a marketing company selling laboratory testing services to medical clinics, hospitals and physicians’ offices. On October 26, 2013, MMMSC changed its name to Medytox Information Technology, Inc. (“MIT”). MIT provides information technology services and solutions to all subsidiaries and customers of the Company and operates from the corporate offices in West Palm Beach, Florida.

On July 26, 2011, the Company organized Medytox Institute of Laboratory Medicine, Inc. ("MILM"), a Florida corporation, as a wholly-owned subsidiary. MILM was organized to acquire and manage medical testing laboratories. MILM operates from the corporate offices in West Palm Beach, Florida.

On August 22, 2011, the Company acquired 100% of the equity interests in Medical Billing Choices, Inc. ("MBC"), a privately-owned North Carolina corporation, through a stock purchase agreement for cash and an installment note. MBC operates a medical billing service for a variety of medical providers throughout the southeastern United States from offices in Charlotte, North Carolina. Since the acquisition, MBC is the main billing company for the Company's laboratories.  

On February 6, 2012, the Company formed Medytox Diagnostics Inc. (“MDI”), a Florida corporation, as a wholly-owned subsidiary to acquire and build clinical laboratories. MDI operates from the corporate offices in West Palm Beach, Florida.

On February 16, 2012, MDI acquired majority interest in Collectaway LLC, now known as PB Laboratories, LLC ("PB Labs"), a Florida limited liability company. On October 12, 2012, MDI acquired the remaining controlling interest in PB Labs.  As of October 31, 2012, PB Labs is a wholly-owned subsidiary of MDI.  

On March 9, 2012, the Company formed Medytox Medical Marketing & Sales, Inc. (“MMMS”), a Florida corporation, as a wholly-owned subsidiary that provides marketing for clinical laboratories that are owned by the Company.

On December 7, 2012, MDI acquired a majority interest in Biohealth Medical Laboratory, Inc. (“Biohealth”), a Florida corporation. The remaining minority interest was acquired on March 31, 2015. The initial agreement allowed MDI to retain all revenues.

On January 1, 2013, MDI purchased 100% of the stock of Alethea Laboratories, Inc. ("Alethea"). Althea operates a licensed clinical lab in Las Cruces, New Mexico and is an enrolled Medicare provider.

On January 29, 2013, MDI formed Advantage Reference Labs, Inc. (“Advantage”), a Florida corporation, as a wholly-owned subsidiary to provide reference, confirmation and clinical testing services. On October 14, 2013, Advantage changed its name to EPIC Reference Labs, Inc. (“EPIC”).

On April 4, 2013, MDI purchased 100% of the interests in International Technologies, LLC ("Tech").  In October 2013, Tech began doing business as NJ Reference Labs (“NJ Ref”). NJ Ref operates a licensed clinical lab in Waldwick, New Jersey and is an enrolled Medicare provider.  

On March 18, 2014, MDI, purchased all of the outstanding stock of Clinlab, Inc. Clinlab develops and markets laboratory information management systems.

On May 9, 2014, the Company formed Medical Mime, Inc. (“Mime”), a Florida corporation, as a wholly-owned subsidiary.

On May 23, 2014, Mime purchased certain net assets, primarily consisting of software, of GlobalOne Information Technologies, LLC (“GlobalOne”). GlobalOne developed software and provided services for the electronic health records management (“ERMEHR”) segment of the medical industry.

On July 28, 2014, the Company formed Platinum Financial Solutions, Ltd (“PFS”) as a 100% owned foreign subsidiary of the Company to pursue the opportunity of providing financial solutions, including factoring and accounts receivable acquisition in the healthcare sector. PFS has a Florida subsidiary, Platinum Financial Solutions, LLC, through which it may do business with U.S. based customers.

On August 26, 2014, MDI purchased all of the outstanding stock of Epinex Diagnostics Laboratories, Inc. (“Epinex”), a California corporation. Epinex is a clinical laboratory in Tustin, California.

Basis of Presentation

Basis of Presentation

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial statement presentation and in accordance with Form 10-Q. Accordingly, they do not include all of the information and footnotes required in annual financial statements. In the opinion of management, the unaudited interim condensed consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position and results of operations and cash flows for the interim periods reported in this Form 10-Q. The results of operations presented are not necessarily indicative of the results to be expected for any other interim period or for the entire year.

These unaudited interim condensed consolidated financial statements should be read in conjunction with the 2014 audited annual financial statements included in the Annual Report on Form 10-K, filed with the U.S. Securities and Exchange Commission (“SEC”) on April 15, 2015.

Revenue Recognition

Revenue Recognition

Service revenues are principally generated from laboratory testing services including chemical diagnostic tests such as blood analysis and urine analysis. Net service revenues are recognized at the time the testing services are performed and are reported at their estimated net realizable amounts.

Net service revenues are determined utilizing gross service revenues net of contractual allowances. Even though it is the responsibility of the patient to pay for laboratory service bills, most individuals in the United States have an agreement with a third party payor such as Medicare, Medicaid or a commercial insurance provider to pay all or a portion of their healthcare expenses; the majority of services provided by Medytox are to patients covered under a third party payor contract. In certain cases, the individual has no insurance or does not provide insurance information. Despite follow up billing efforts, the Company does not currently anticipate collection of a significant portion of self-pay billings including the patient responsibility portion of the billing for patients covered by third party payors. The Company currently does not have any capitated agreements. In the remainder of the cases, Medytox is provided the third party billing information and seeks payment from the third party under the terms and conditions of the third party payor for health service providers like Medytox. Each of these third party payors may differ not only with regard to rates, but also with regard to terms and conditions of payment and providing coverage (reimbursement) for specific tests. Estimated revenues are established based on a series of procedures and judgments that require industry specific healthcare experience and an understanding of payor methods and trends.

We review our calculations on a monthly basis in order to make certain that we are properly allowing for the uncollectable portion of our gross billings and that our estimates remain sensitive to variances and changes within our payor groups. The contractual allowance calculation is made on the basis of historical allowance rates for the various specific payor groups on a monthly basis with a greater weight being given to the most recent trends; this process is adjusted based on recent changes in underlying contract provisions and shifts in the testing being performed. The provision for bad debts represents our estimate of net revenues that will ultimately be uncollectable and is based upon our analysis of historical payment rates by specific payor groups on a monthly basis with primary weight being given to the most recent trends; this approach allows bad debt to more accurately adjust to short-term changes in the business environment. These two calculations are routinely analyzed by Medytox on the basis of actual allowances issued by payors and the actual payments made to determine what adjustments, if any, are needed.

Contractual Allowances and Doubtful Accounts

Contractual Allowances and Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for contractual credits and doubtful accounts, which are estimated and recorded in the period the related revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related to allowances for contractual credits and doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues which may impact the collectability of these receivables or reserve estimates. Receivables deemed to be uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. Historically, revisions to the allowances for doubtful accounts estimates were recorded as an adjustment to the provision for bad debt within selling, general and administrative expenses.

During the third quarter of 2014, the Company corrected the classification of the provision for bad debts from a component of operating expenses to a reduction in revenues in our Condensed Consolidated Statements of Operations. This presentation is required under U.S. GAAP due to the uncertainties of collection of the self-pay portion of patent service revenues.

Basic and Diluted Income per Share

Basic and Diluted Income per Share

The Company computes income per share in accordance with ASC 260, "Earnings per Share", which requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the statement of operations. Basic EPS is computed by dividing income available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all potential dilutive equivalent shares of common stock outstanding during the period using the treasury stock method and convertible debt and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options, convertible debt, convertible preferred stock, or warrants.

Segment Information

Segment Information

In accordance with the provisions of ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information”, the Company is required to report financial and descriptive information about its reportable operating segments. The Company has two operating segments; laboratory services and medical solutions support services.

Reclassifications

Reclassifications

Certain other items on the statement of operations for the three months ended March 31, 2014 and the statement of cash flows for the three months ended March 31, 2014 have been reclassified to conform to current period presentation.

XML

Document and Entity Information	3 Months Ended
	Mar. 31, 2015	May 11, 2015
Document And Entity Information
Entity Registrant Name	Medytox Solutions, Inc.
Entity Central Index Key	0001374536
Document Type	10-Q
Document Period End Date	Mar. 31, 2015
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Is Entity a Well-known Seasoned Issuer?	No
Is Entity a Voluntary Filer?	No
Is Entity's Reporting Status Current?	Yes
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		29,306,026
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2015

XML

2. Long-Lived Assets (Tables)

3 Months Ended

Mar. 31, 2015

Property, Plant and Equipment [Abstract]

Property and equipment

	March 31,			December 31,
	2015			2014
Medical equipment	$	922,552		$	896,641
Equipment		504,967			396,551
Equipment under capital leases (See Note 5 - Capital Lease Obligations)		4,024,449			4,024,449
Furniture		412,725			333,316
Leasehold improvements		1,673,405			1,665,501
Vehicles		177,534			177,534
Computer equipment		599,081			595,571
Software		1,832,053			1,832,053
		10,146,766			9,921,616
Less accumulated depreciation		(2,828,245	)		(2,243,493	)
Property and equipment, net	$	7,318,521		$	7,678,123

XML

Consolidated Statements of Operations (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Revenues
Gross charges (net of contractual allowances and discounts)	$ 20,122,515	$ 21,062,572
Provision for bad debts	(6,473,733)	(6,187,033)
Net Revenues	13,648,782	14,875,539
Operating expenses:
Direct costs of revenue	4,031,274	3,277,841
General and administrative	5,639,933	3,719,958
Legal fees related to disputed subsidiary	0	58,672
Sales and marketing expenses	1,182,221	789,302
Depreciation and amortization	580,793	165,688
Total operating expenses	11,434,221	8,011,461
Income from operations	2,214,561	6,864,078
Other income (expense):
Other income	21	121
Gain on disposition of subsidiary	0	134,185
Gain on legal settlement	275,028	0
Interest expense	(505,101)	(96,751)
Total other income (expense)	(230,052)	37,555
Income before income taxes	1,984,509	6,901,633
Provision for income taxes	977,500	2,598,100
Net income attributable to Medytox Solutions	1,007,009	4,303,533
Preferred stock dividends	523,050	913,563
Net income (loss) attributable to Medytox Solutions common shareholders	$ 483,959	$ 3,389,970
Net income per common share: Basic	$ 0.02	$ 0.11
Net income per common share: Diluted	$ 0.02	$ 0.11
Weighted average number of shares outstanding during the period - Basic	29,141,679	30,043,053
Weighted average number of shares outstanding during the period - Diluted	31,269,912	30,337,497

XML

7. Income Taxes

3 Months Ended

Mar. 31, 2015

Income Tax Disclosure [Abstract]

Income Taxes

Significant components of the income tax provision are summarized as follows:

	Three Months Ended March 31,
	2015		2014
Current provision:
Federal	$	792,900	$	3,327,000
State		135,700		569,500
Deferred provision:
Federal		44,100		(1,173,200	)
State		4,800		(125,200	)
	$	977,500	$	2,598,100

A reconciliation of the statutory federal income tax rate to the Company’s effective income tax rate on income before income taxes for the three months ended March 31, 2015 and 2014 is as follows:

	Three Months Ended March 31,
	2015		2014
Expected federal income tax at 34% statutory rate		34.0%		34.0%
State income taxes		4.7%		4.2%
Permanent differences		10.6%		-0.6%
		49.3%		37.6%

Of the $8,545,715 of income tax liabilities at March 31, 2015, $1,649,877 relates to 2013 and $5,967,238 relates to 2014. The Company has made no payments on its 2015 tax liability.

The Company provides for income taxes using the liability method in accordance with FASB ASC Topic 740 “Income Taxes”. Deferred income taxes arise from the differences in the recognition of income and expenses for tax purposes. Deferred tax assets and liabilities are comprised of the following at March 31, 2015 and December 31, 2014:

	March 31,			December 31,
	2015			2014
Deferred income tax assets:
Allowance for bad debts	$	28,300		$	28,300
Stock options		444,400			423,200
Total deferred income tax assets	$	472,700		$	451,500
Deferred income tax liabilities:
Property and equipment	$	(558,800	)	$	(513,600	)
Intangible amortization		(187,400	)		(162,500	)
Total deferred income tax liabilities	$	(746,200	)	$	(676,100	)
Net deferred income taxes:
Current	$	28,300		$	28,300
Non-current		(301,800	)		(252,900	)
	$	(273,500	)	$	(224,600	)

Management has reviewed the provisions regarding assessment of its valuation allowance on deferred tax assets and based on that criteria determined that it will have sufficient taxable income to realize those assets. Therefore, management has assessed the realization of the deferred tax assets and has determined that it is more likely than not that they will be realized.

The Company recognizes the consolidated financial statement impact of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than–not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

XML

6. Stockholders' Equity

3 Months Ended

Mar. 31, 2015

Equity [Abstract]

Stockholders' Equity

Authorized Capital

The Company has 500,000,000 authorized shares of Common Stock at $0.0001 par value per share and 100,000,000 authorized shares of Preferred Stock at $0.0001 par value per share.

On October 1, 2012, the Company filed a certificate of designation with the Secretary of State of Nevada to designate 5,000 shares of Series B Non-convertible Preferred Stock, at $0.0001 par value per share.  The Series B shares do not include any voting rights and allow for monthly dividends in an amount equal to the sum of 1) 10% of the amount of gross sales in excess of $1 million collected in the ordinary course of business, not to exceed $150,000, and 2) 15% of the amount of gross sales in excess of $2.5 million collected in the ordinary course of business. At each of March 31, 2015 and December 31, 2014, there were 5,000 shares of Series B Preferred Stock outstanding.

On March 27, 2014, each of the holders of shares of Series B Preferred Stock entered into a purchase option agreement with the Company. Each agreement grants the Company an option to purchase any or all shares of Series B Preferred Stock held by the holder at any time through March 27, 2016 at a purchase price of $5,000 per share. Each holder agreed not to transfer or dispose of any shares of Series B Preferred Stock during the term of the option, other than to the Company upon an exercise of the option. Any exercise of an option is completely at the Company's discretion.

On October 7, 2012, the Company filed a certificate of designation with the Secretary of State of Nevada to designate 1,000,000 shares of Series C Convertible Preferred Stock, at $0.0001 par value per share. The Series C shares were convertible into shares of Common Stock by the quotient of 1 divided by the product of 0.80 multiplied by the market price of the Company’s Common Stock at the date of conversion. The Series C shares also included voting rights of 25 votes for every share of Series C Preferred Stock and were entitled to dividends at the same time any dividend was paid or declared on any shares of the Company’s Common Stock. Pursuant to their terms, all of the shares of Series C Preferred Stock were converted into shares of Common Stock on December 31, 2013.

On March 17, 2014, the Company filed a Certificate of Designation with the Secretary of State of Nevada authorizing up to 200,000 shares of Series D Convertible Preferred Stock at $0.0001 par value per share ("Series D Preferred Stock"). Each share of Series D Preferred Stock is convertible into the number of shares of Common Stock equal to the quotient of 5 divided by the product of 0.80 multiplied by the market price, as defined in Certificate of Designation, of the Company’s Common Stock at the date of conversion. After the earlier of the date the trading volume of the Common Stock exceeds an aggregate of 3,000,000 shares in any 30 day period or the date the Company sells shares of Common Stock in a firm commitment underwritten public offering with aggregate gross proceeds of at least $30,000,000, each share of Series D Preferred Stock shall be convertible into the number of shares of Common Stock equal to the quotient of (i) 5 divided by (ii) the market price of the Common Stock. All shares of Series D Preferred Stock outstanding on the second anniversary of the original issuance date shall be automatically converted into shares of Common Stock.

The Series D shares also include voting rights of 1 vote for every share of Series D Preferred Stock and are entitled to dividends, at the same time any dividend is paid or declared on any shares of the Company’s Common Stock The dividends are to be in an amount equal to the amount such holder would have received if the Series D Preferred Stock were converted to Common Stock. As of March 31, 2015 and December 31, 2014, there were 50,000 and 200,000 shares of Series D Preferred Stock outstanding, respectively.

On August 21, 2014, the Company filed a Certificate of Designation with the Secretary of State of Nevada authorizing 100,000 shares of Series E Convertible Preferred Stock at a par value of $.0001 per share. The Series E shares are convertible into the number of shares of Common Stock equal to the quotient of 8 divided by the average market price of the Company’s Common Stock for thirty trading days prior to the date of conversion, multiplied by the number of Series E shares being converted. Any Series E shares which remain outstanding on August 28, 2016 will be automatically converted into Common Stock using the prescribed formula. The Series E shares also include voting rights of 1 vote for every share of Series E Preferred Stock and are entitled to dividends at the same time any dividend is paid or declared on any shares of the Company’s Common Stock. The dividends are to be in an amount equal to the amount such holder would have received if the Series E Preferred Stock were converted to Common Stock at the same time any dividend is paid or declared on any shares of the Company’s Common Stock. As of March 31, 2015 and December 31, 2014, there were 45,000 and 100,000 shares of Series E Preferred Stock outstanding, respectively.

Preferred Stock

During the three months ended March 31, 2015 and 2014, the Series B preferred shareholders earned dividends totaling $523,050 and $913,563, respectively.

On March 18, 2014, 200,000 shares of Series D Preferred Stock of the Company were issued to the previous owners of Clinlab pursuant to a stock purchase agreement whereby the Company purchased all of the outstanding stock of Clinlab. On March 20, 2015, 150,000 shares of this Series D Preferred stock were converted into 125,334 shares of common stock.

On August 28, 2014, 100,000 shares of Series E Preferred Stock of the Company were issued to the previous owner of Epinex pursuant to a stock purchase agreement whereby the Company purchased all of the outstanding stock of Epinex. On March 3, 2015, 55,000 shares of this Series E Preferred stock were converted into 58,856 shares of common stock.

Common Stock

During the three months ended March 31, 2015 , the Company issued an aggregate of 259,190 shares of the Company’s common stock; 184,190 were issued in connection with the conversions of the Series D and E Preferred Stock and 75,000 shares, valued at $4.00 per share, were issued as compensation to two employees pursuant to employment agreements.

2013 Equity Plan

On September 25, 2013, the Company’s board of directors approved and adopted the Medytox Solutions, Inc. 2013 Incentive Compensation Plan (the “2013 Plan”). The 2013 Plan was approved by a majority of stockholders of the Company on November 22, 2013. The 2013 Plan provides for the grant of shares of common stock, options, performance shares, performance units, restricted stock, stock appreciation rights and other awards.

The following summarizes activity under the 2013 Plan through March 31, 2015:

Shares approved for issuance at plan inception	5,000,000
Options granted in 2014	(1,435,000	)
Options cancelled in 2014	10,000
Restricted shares issued in 2014	(210,000	)
Balance at December 31, 2014 and March 31, 2015	3,365,000

Stock Options

The following summarizes options outstanding at March 31, 2015:

			Weighted
			average
	Options		exercise
	Outstanding		price
Balance at March 31, 2015		24,225,000	$	5.47

The following table summarizes information with respect to stock options outstanding and exercisable by employees, directors and consultants at March 31, 2015:

	Options outstanding							Options vested and exercisable
			Weighted
			average		Weighted					Weighted
			remaining		average	Aggregate				average	Aggregate
Exercise	Number		contractual		exercise	intrinsic		Number		exercise	intrinsic
price	outstanding		life (years)		price	value		vested		price	value
$2.50		9,475,000		3.37	$2.50	$	14,212,500		8,987,500	$2.50	$	13,481,250
$5.00		7,750,000		2.99	$5.00		–		7,700,000	$5.00		–
$10.00		7,000,000		8.01	$10.00		–		7,000,000	$10.00		–
		24,225,000			$5.47	$	14,212,500		23,687,500	$5.53	$	13,481,250

During the three months ended March 31, 2014, the Company issued options to purchase a total of 100,000 shares of the Company’s common stock to an employee pursuant to terms of an employment agreement. These options had contractual lives of two years and were valued at an average grant date fair value of $0.25 per option, or $25,000, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	1 year
Expected volatility	24.43%
Risk free interest rate	0.30%
Dividend yield	0

The stock price was based on the price of shares sold to investors and volatility was based on comparable volatility of other companies since the Company had no significant historical volatility.

During the three months ended March 31, 2014, the Company issued options to purchase a total of 1,035,000 shares of the Company’s common stock to various employees. These options had contractual lives of ten years and were valued at an average grant date fair value of $0.70 per option, or $724,500, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	5.375 years
Expected volatility	27.72%
Risk free interest rate	1.46%
Dividend yield	0

The stock price was based on the price of shares sold to investors and volatility was based on comparable volatility of other companies since the Company had no significant historical volatility. As of March 31, 2015, all of these options had vested and the Company recognized $52,024 of stock-based compensation expense for the three months ended March 31, 2015.

In May 2014, the Company issued options to purchase a total of 300,000 shares of the Company’s common stock to a director. These options had contractual lives of four years and were valued at an average grant date fair value of $0.18 per option, or $54,000, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	2 years
Expected volatility	24.43%
Risk free interest rate	0.43%
Dividend yield	0

The stock price was based on the price of shares sold to investors and volatility was based on comparable volatility of other companies since the Company had no significant historical volatility. As of March 31, 2015, 200,000 of these options had vested and the Company recognized $4,438 of stock-based compensation expense for the three months ended March 31, 2015.

As of March 31, 2015, there were unrecognized compensation costs of $2,959 related to stock options. The Company expects to recognize those costs over a weighted average period of .16 years as of March 31, 2015. Future option grants will increase the amount of compensation expense to be recorded in these periods.

Warrants

The following table summarizes warrant transactions for the three months ended March 31, 2015:

					Weighted
			Weighted		average
			average		remaining		Aggregate
	Number		exercise		contractual		intrinsic
	of warrants		price		term (years)		value
Outstanding and Exercisable at December 31, 2014		300,000	$	3.33		–	$	–
Outstanding and Exercisable at March 31, 2015		–	$	–		–	$	–
Weighted Average Grant Date Fair Value			$	–

The warrants were issued by the Company in 2013 to two individuals in connection with obligations entered into by the Company’s subsidiaries. These warrants had contractual lives of two years and expired in January 2015.

Basic and Diluted Income per Share

The Company computes income per share in accordance with ASC 260, "Earnings per Share", which requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the statement of operations. Basic EPS is computed by dividing income available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all potential dilutive equivalent shares of common stock outstanding during the period using the treasury stock method and convertible debt and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options, convertible debt, convertible preferred stock, or warrants.

Basic and Diluted EPS were calculated as follows:

	Three Months Ended March 31,
	2015		2014
Basic:
Numerator - net income available to common stockholders	$	483,959		3,389,970
Denominator - weighted-average shares outstanding		29,141,679		30,043,053
Net income per share - Basic	$	0.02	$	0.11
Diluted:
Numerator:
Net income available to common stockholders	$	483,959	$	3,389,970
Interest expense on convertible debt, net of taxes		46,912		3,700
		530,871		3,393,670
Denominator:
Weighted-average shares outstanding		29,141,679		30,043,053
Weighted-average equivalent shares options and warrants		866,378		–
Weighted-average equivalent shares from convertible debt		1,000,000		222,222
Weighted-average equivalent shares from Series C convertible preferred stock		–		–
Weighted-average equivalent shares from Series D convertible preferred stock		179,776		72,222
Weighted-average equivalent shares from Series E convertible preferred stock		82,079		–
		31,269,912		30,337,497
Net income per share - Diluted	$	0.02	$	0.11

Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As of March 31, 2015 and 2014, the following potential common stock equivalents were excluded from the calculation of Diluted EPS as their effect was anti-dilutive:

	March 31,
	2015		2014
Stock options outstanding		24,225,000		23,995,000
Warrants outstanding		–		346,400
		24,225,000		24,341,400

XML

8. Business Combinations (Tables)

3 Months Ended

Mar. 31, 2015

Business Combinations [Abstract]

Schedule of goodwill

	March 31,		December 31,
	2015		2014
Medical Billing Choices, Inc.	$	1,202,112	$	1,202,112
PB Laboratories, LLC		107,124		107,124
Biohealth Medical Laboratory, Inc.		255,634		116,763
Clinlab, Inc.		857,532		857,532
Medical Mime, Inc.		274,811		274,811
Epinex Diagnostics Laboratories, Inc.		581,600		581,600
	$	3,278,813	$	3,139,942

XML

3. Notes Payable (Tables)

3 Months Ended

Mar. 31, 2015

Debt Disclosure [Abstract]

Schedule of Notes Payable

	March 31,			December 31,
	2015			2014
Acquisition convertible note No. 1 to former member of International Technologies, LLC in the amount of $250,000 at 5% interest and was due January 17, 2014.  The note was convertible into the Company's common stock at a ten percent (10%) discount to the average market price for the thirty days prior to conversion. The note is discounted for its unamortized beneficial conversion feature of $-0- and $1,639 at March 31, 2015 and December 31, 2014, respectively. See "Acquisition Convertible Notes" below.	$	–		$	250,000
Loan payable to former shareholder of Epinex Diagnostic Laboratories, Inc. in the amount of $400,000, at 0% interest, with principal payments of $100,000 due in periodic installments from November 26, 2014 through February 26, 2016. Amount recorded is net of imputed discount of $13,316 at December 31, 2014.		226,684			286,684
		226,684			536,684
Less current portion		(226,684	)		(443,292	)
Notes payable, net of current portion	$	–		$	93,392

Notes Payable - Related Parties

	March 31, 2015
	Face Value		Put			Put		Debt			Net Value
	of Note		Discount			Premium		Discount			of Note
Convertible debenture dated December 31, 2014 in the amount of $3,000,000 which bears interest at 10% and is due December 31, 2015. The note provides the lender the option to covert the note into the Company's common stock at a 25% discount to the average trading price (as defined in the note agreement) for the ten consecutive trading days prior to the conversion date. The note has been discounted by the value of warrants issuable upon conversion of $380,000 at December 31, 2014.  The note has also been discounted by the unamortized value of its put premium of $1,000,000, and increased by the put premium liability of $1,000,000, at December 31, 2014.	$	3,000,000	$	(753,425	)	$	1,000,000	$	(286,301	)	$	2,960,274
Loan payable to Alcimede LLC in the amount of $3,000,000, at 6% interest, with one payment of $3,000,000, plus interest, due on February 2, 2016.	$	3,000,000		–			–		–		$	3,000,000
Loan payable to Alcimede LLC, dated February 27, 2015. (Repaid on April 15, 2015)	$	30,000		–			–		–		$	30,000
	$	6,030,000	$	(753,425	)	$	1,000,000	$	(286,301	)	$	5,990,274

XML

10. Segment Reporting

3 Months Ended

Mar. 31, 2015

Segment Reporting [Abstract]

Segment Reporting

Selected financial information for the Company’s operating segments is as follows:

	Three Months Ended March 31,
	2015			2014
Net revenues - External
Laboratory Services	$	13,499,803		$	14,788,210
Medical Support Solutions		148,979			87,329
Corporate & Eliminations		–			–
	$	13,648,782		$	14,875,539
Net revenues - Inter Segment
Laboratory Services	$	–		$	–
Medical Support Solutions		384,108			516,744
Corporate & Eliminations		–			–
	$	384,108		$	516,744
Income (loss) from operations
Laboratory Services	$	5,065,421		$	7,277,346
Medical Support Solutions		(1,357,989	)		103,476
Corporate & Eliminations		(1,492,870	)		(516,744	)
	$	2,214,562		$	6,864,078
Depreciation and amortization
Laboratory Services	$	447,325		$	156,690
Medical Support Solutions		160,356			8,998
Corporate & Eliminations		(26,888	)		–
	$	580,793		$	165,688
Capital expenditures
Laboratory Services	$	187,885		$	279,381
Medical Support Solutions		25,257			108,026
Corporate & Eliminations		–			–
	$	213,142		$	387,407

	March 31,			December 31,
	2015			2014
Total assets
Laboratory Services	$	35,191,475		$	29,362,062
Medical Support Solutions		6,330,406			5,214,139
Corporate & Eliminations		(1,579,705	)		1,184,553
	$	39,942,176		$	35,760,754
Intangible assets
Laboratory Services	$	4,087,502		$	4,088,835
Medical Support Solutions		340,922			347,638
Corporate & Eliminations		–			–
	$	4,428,424		$	4,436,473
Goodwill
Laboratory Services	$	944,358		$	805,487
Medical Support Solutions		2,334,455			2,334,455
Corporate & Eliminations		–			–
	$	3,278,813		$	3,139,942

XML

8. Business Combinations

3 Months Ended

Mar. 31, 2015

Business Combinations [Abstract]

Business Combinations

The Company acquired the remaining 49.5% of Biohealth in the three months ended March 31, 2015. The Company completed three acquisitions during the year ended December 31, 2014. The Company accounted for the assets, liabilities and ownership interests in accordance with the provisions of FASB ASC 805 “Business Combinations”. As such, the recorded assets and liabilities acquired have been recorded at fair value and any difference in the net asset values and the consideration given has been recorded as goodwill.

Goodwill was attributable to the following subsidiaries as of March 31, 2015 and December 31, 2014:

	March 31,		December 31,
	2015		2014
Medical Billing Choices, Inc.	$	1,202,112	$	1,202,112
PB Laboratories, LLC		107,124		107,124
Biohealth Medical Laboratory, Inc.		255,634		116,763
Clinlab, Inc.		857,532		857,532
Medical Mime, Inc.		274,811		274,811
Epinex Diagnostics Laboratories, Inc.		581,600		581,600
	$	3,278,813	$	3,139,942

The purchase of the remaining portion of Biohealth increased previously reported goodwill by $138,871.

On January 16, 2015, in contemplation of the business combination the Company entered into a Loan and Security Agreement with CollabRx, Inc. (“CollabRx”), pursuant to which it was agreed the Company would loan up to $2,395,644 to CollabRx and an Agreement with CollabRx, pursuant to which CollabRx agreed that in the event it enters into a merger or other sale transaction involving at least thirty-five percent (35.0%) of its shares or assets with a party other than the Company, CollabRx will pay the Company a $1,000,000 fee.

On February 19, 2015, Medytox and CollabRx entered into an amendment to the Loan Agreement. The Amendment sets forth CollabRx’s agreement not to request any further advances from Medytox pursuant to the Loan Agreement until after it has spent at least the greater of (i) $1,500,000 of the proceeds of a recent offering by CollabRx of shares of its common stock and warrants or (ii) 60% of the net proceeds of the offering.

All amounts loaned to date under the Loan Agreement were repaid during the three months ended March 31, 2015. (See further discussion of the contemplated CollabRx acquisition in Note 11)

XML

9. Commitments and Contingencies

3 Months Ended

Mar. 31, 2015

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Legal Matters

During the course of business, litigation commonly occurs.  From time to time the Company may be a party to litigation matters involving claims against the Company. The Company operates in a highly regulated industry and employs personnel which may inherently lend itself to legal matters.  Management is aware that litigation has associated costs and that results of adverse litigation verdicts could have a material effect on the Company's financial position or results of operations. Management, in consultation with legal counsel, has addressed known assertions and unasserted claims below.

On February 26, 2014, the Company filed an action against Reginald Samuels and Ralph Perricelli in the United States District Court for the Southern District of Florida seeking, among other things, a declaration that the convertible debentures in the aggregate amount of $500,000 that the Company issued to Mr. Samuels and Mr. Perricelli as part of the consideration for the purchase of their interests in International Technologies, LLC are null and void.  On October 21, 2013, Mr. Samuels had filed a complaint in the Superior Court of New Jersey (Bergen County) against the Company and Medytox Diagnostics, Inc. alleging breach of contract under his employment agreement and the agreement under which International Technologies, LLC was acquired; unjust enrichment, fraud; intentional and negligent misrepresentation; and breach of an implied duty of good faith and fair dealing and seeking an accounting.  Mr. Perricelli filed a similar action.

All litigation with Reginald Samuels was settled by the Company on December 8, 2014. Specifics of the settlement are confidential.

The Company received a default judgement against Ralph Perricelli on February 12, 2015, relieving the Company of its obligations under the convertible debenture. As a consequence of the settlement, the Company recognized a gain of $275,028.

XML

11. Subsequent Events

3 Months Ended

Mar. 31, 2015

Subsequent Events [Abstract]

Subsequent Events

On April 15, 2015, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among Medytox, CollabRx, and CollabRx Merger Sub, Inc., a wholly owned subsidiary of CollabRx (“Merger Sub”), pursuant to which it is contemplated that Merger Sub would merge with and into Medytox, with Medytox surviving the merger as a wholly owned subsidiary of CollabRx (the “Merger”).

In the Merger, (i) each share of Medytox Common Stock will be converted into the right to receive such number of shares of CollabRx Common Stock equal to the Exchange Ratio (as defined in the Merger Agreement), (ii) each share of Medytox Series B Preferred Stock will be converted into the right to receive one share of CollabRx Series B Preferred Stock, which will be designated prior to the closing of the Merger, (iii) each share of Medytox Series D Preferred Stock will be converted into the right to receive one share of CollabRx Series D Preferred Stock, which will be designated prior to the closing of the Merger, (iv) each share of Medytox Series E Preferred Stock will be converted into the right to receive one share of CollabRx Series E Preferred Stock, which will be designated prior to the closing of the Merger, (v) each option and warrant to purchase shares of CollabRx Common Stock will continue in existence pursuant to its terms, (vi) each restricted stock unit for CollabRx Common Stock will settle prior to the closing of the Merger in accordance with its terms, and (vii) Medytox’s equity incentive plan will be assumed by CollabRx and each outstanding option to purchase shares of Medytox Common Stock will be assumed by CollabRx and converted into an option to purchase shares of CollabRx Common Stock (with proportional adjustment to the number of shares underlying the option and the exercise price, each in accordance with the Exchange Ratio). The Exchange Ratio will be calculated such that holders of CollabRx equity prior to the closing of the Merger (including all outstanding CollabRx Common Stock and all restricted stock units, options and warrants exercisable for shares of CollabRx Common Stock) will hold 10% of CollabRx’s Common Stock following the closing of the Merger, and holders of Medytox equity prior to the closing of the Merger (including all outstanding Medytox Common Stock and all outstanding options exercisable for shares of Medytox Common Stock, but less certain options that will be cancelled contingent upon the closing pursuant to agreements between Medytox and such optionees) will hold 90% of CollabRx’s Common Stock following the closing of the Merger, in each case on a fully diluted basis, provided, however, outstanding shares of the newly designated CollabRx Series B Preferred Stock, Series D Preferred Stock and Series E Preferred Stock, certain outstanding convertible promissory notes exercisable for CollabRx Common Stock after the closing and certain option grants expected to be made at or immediately following the closing of the Merger are excluded from such ownership percentages.

The Company has evaluated other subsequent events through the date the financial statements were issued and filed with the SEC. The Company has determined that there are no other subsequent events that warrant disclosure or recognition in the consolidated financial statements.

XML

6. Stockholders' Equity (Details - 2013 Plan activity) (2013 Equity Plan)	3 Months Ended
	Mar. 31, 2015
2013 Equity Plan
Options outstanding
Options outstanding, beginning balance	5,000,000
Options granted	(1,435,000)
Options cancelled or expired	10,000
Restricted shares issued	(210,000)
Options outstanding, ending balance	3,365,000

XML

6. Stockholders' Equity (Tables)

3 Months Ended

Mar. 31, 2015

Equity [Abstract]

Summary of plan activity

Shares approved for issuance at plan inception	5,000,000
Options granted in 2014	(1,435,000	)
Options cancelled in 2014	10,000
Restricted shares issued in 2014	(210,000	)
Balance at December 31, 2014 and March 31, 2015	3,365,000

Options outstanding

			Weighted
			average
	Options		exercise
	Outstanding		price
Balance at March 31, 2015		24,225,000	$	5.47

Schedule of stock option activity

	Options outstanding							Options vested and exercisable
			Weighted
			average		Weighted					Weighted
			remaining		average	Aggregate				average	Aggregate
Exercise	Number		contractual		exercise	intrinsic		Number		exercise	intrinsic
price	outstanding		life (years)		price	value		vested		price	value
$2.50		9,475,000		3.37	$2.50	$	14,212,500		8,987,500	$2.50	$	13,481,250
$5.00		7,750,000		2.99	$5.00		–		7,700,000	$5.00		–
$10.00		7,000,000		8.01	$10.00		–		7,000,000	$10.00		–
		24,225,000			$5.47	$	14,212,500		23,687,500	$5.53	$	13,481,250

Option assumptions

During the three months ended March 31, 2014, the Company issued options to purchase a total of 100,000 shares of the Company’s common stock to an employee pursuant to terms of an employment agreement. These options had contractual lives of two years and were valued at an average grant date fair value of $0.25 per option, or $25,000, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	1 year
Expected volatility	24.43%
Risk free interest rate	0.30%
Dividend yield	0

During the three months ended March 31, 2014, the Company issued options to purchase a total of 1,035,000 shares of the Company’s common stock to various employees. These options had contractual lives of ten years and were valued at an average grant date fair value of $0.70 per option, or $724,500, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	5.375 years
Expected volatility	27.72%
Risk free interest rate	1.46%
Dividend yield	0

In May 2014, the Company issued options to purchase a total of 300,000 shares of the Company’s common stock to a director. These options had contractual lives of four years and were valued at an average grant date fair value of $0.18 per option, or $54,000, using the Black-Scholes Option Pricing Model with the following assumptions:

Stock price	$2.50
Expected term	2 years
Expected volatility	24.43%
Risk free interest rate	0.43%
Dividend yield	0

Warrant transactions

					Weighted
			Weighted		average
			average		remaining		Aggregate
	Number		exercise		contractual		intrinsic
	of warrants		price		term (years)		value
Outstanding and Exercisable at December 31, 2014		300,000	$	3.33		–	$	–
Outstanding and Exercisable at March 31, 2015		–	$	–		–	$	–
Weighted Average Grant Date Fair Value			$	–

Basic and Diluted Income Per Share

	Three Months Ended March 31,
	2015		2014
Basic:
Numerator - net income available to common stockholders	$	483,959		3,389,970
Denominator - weighted-average shares outstanding		29,141,679		30,043,053
Net income per share - Basic	$	0.02	$	0.11
Diluted:
Numerator:
Net income available to common stockholders	$	483,959	$	3,389,970
Interest expense on convertible debt, net of taxes		46,912		3,700
		530,871		3,393,670
Denominator:
Weighted-average shares outstanding		29,141,679		30,043,053
Weighted-average equivalent shares options and warrants		866,378		–
Weighted-average equivalent shares from convertible debt		1,000,000		222,222
Weighted-average equivalent shares from Series C convertible preferred stock		–		–
Weighted-average equivalent shares from Series D convertible preferred stock		179,776		72,222
Weighted-average equivalent shares from Series E convertible preferred stock		82,079		–
		31,269,912		30,337,497
Net income per share - Diluted	$	0.02	$	0.11

Antidilutive Securities

	March 31,
	2015		2014
Stock options outstanding		24,225,000		23,995,000
Warrants outstanding		–		346,400
		24,225,000		24,341,400

XML

2. Long-Lived Assets (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Property, Plant and Equipment [Abstract]
Depreciation	$ 580,793	$ 165,688

XML

7. Income Taxes (Details-Effective income tax rate)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Income Tax Disclosure [Abstract]
Expected federal income tax at 34% statutory rate	34.00%	34.00%
State income taxes	4.70%	4.20%
Permanent differences	10.60%	(0.60%)
Income tax provision (benefit)	49.30%	37.60%

XML

Consolidated Statements of Cash Flows (USD $)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Cash flows from operating activities:
Net income	$ 1,007,009	$ 4,303,533
Adjustments to reconcile net income to net cash provided by operations:
Depreciation and amortization	580,793	165,688
Stock issued in lieu of cash compensation	300,000	0
Stock-based compensation	56,463	0
Bad debts	6,473,733	6,187,033
Accretion of beneficial conversion feature as interest	246,575	3,278
Accretion of debt discount	93,699	0
Gain on disposition of subsidiary	0	(134,185)
Gain on legal settlement	(275,028)	0
Changes in operating assets and liabilities:
Accounts receivable	(12,843,394)	(11,069,300)
Prepaid expenses and other current assets	(16,935)	(62,261)
Deferred tax assets	0	(1,331,400)
Security deposits	(39,222)	(25,820)
Accounts payable	(299,697)	78,767
Accrued expenses	417,102	(115,891)
Income tax liabilities	457,769	3,333,598
Deferred tax liabilities	48,900	33,000
Net cash provided by (used in) operating activities	(3,791,233)	1,366,040
Cash flows used in investing activities:
Purchase of property and equipment	(213,142)	(387,407)
Cash paid for acquisitions	0	(1,000,000)
Cash received in acquisitions	0	19,306
Net cash provided by (used in) investing activities	(213,142)	(1,368,101)
Cash flows provided by (used in) financing activities:
Dividends on Series B preferred stock	(523,050)	(913,563)
Proceeds from issuance of notes payable, related party	3,030,000	0
Payments on notes payable	(60,000)	(429,486)
Payments on capital lease obligations	(197,316)	(57,093)
Net cash provided by (used in) financing activities	2,249,634	(1,400,142)
Net increase (decrease) in cash	(1,755,741)	(1,402,203)
Cash at beginning of period	2,406,246	4,141,416
Cash at end of period	650,505	2,739,213
Supplemental disclosure of cash flow information:
Cash paid for interest	160,835	85,951
Cash paid for taxes	470,831	600,000
Non-cash investing and financing activities:
Net liabilities (assets) acquired in acquisitions, net of cash	0	969,486
Goodwill	0	(2,273,503)
Contingent acquisition liability	0	54,017
Notes payable issued	0	0
Series D preferred stock	0	20
Additional paid in capital	0	1,249,980
Adjustment to purchase price for Biohealth Medical Laboratory, Inc.:
Goodwill	259,875	0
Notes payable issued	(138,871)	0
Accrued expenses	(121,004)	0
Common stock issued as payment of accrued bonuses:
Accrued bonuses	0	(525,000)
Common stock	0	21
Additional paid in capital	0	524,979
Capital lease assets acquired	0	(249,111)
Capital lease obligations	$ 0	$ 249,111

XML

5. Capital Lease Obligations

3 Months Ended

Mar. 31, 2015

Debt Disclosure [Abstract]

Capital Lease Obligations

The Company leases various assets under capital leases expiring through 2020 as follows:

	March 31,			December 31,
	2015			2014
Medical equipment	$	4,024,449		$	4,024,449
Less accumulated depreciation		(1,098,060	)		(883,015	)
Net	$	2,926,389		$	3,141,434

Depreciation expense on assets under capital leases was $215,045 and $54,980 for the three months ended March 31, 2015 and 2014, respectively.

Aggregate future minimum rentals under capital leases are as follows:

Future minimum rentals

December 31,
2015	$	846,860
2016		1,078,010
2017		969,606
2018		382,395
2019		35,575
Thereafter		32,611
Total		3,345,057
Less interest		357,186
Present value of minimum lease payments		2,987,871
Less current portion of capital lease obligations		727,307
Capital lease obligations, net of current portion	$	2,260,564

XML

3. Notes Payable (Details-Notes Payable) (USD $)	Mar. 31, 2015	Dec. 31, 2014
Notes payable, total	$ 226,684	$ 536,684
Less: current portion	(226,684)	(443,292)
Notes payable, net of current portion	0	93,392
Acquisition note No. 1
Notes payable, total	0	250,000
Loan payable to former shareholder of Epinex
Notes payable, total	$ 226,684	$ 286,684

XML

6. Stockholders' Equity (Details - Antidilutive shares)	3 Months Ended
	Mar. 31, 2015	Mar. 31, 2014
Antidilutive securities	24,225,000	23,341,400
Stock Options
Antidilutive securities	24,225,000	23,995,000
Warrant
Antidilutive securities	0	346,400

XML

5. Capital Lease Obligations (Tables)

3 Months Ended

Mar. 31, 2015

Debt Disclosure [Abstract]

Capital Lease table

	March 31,			December 31,
	2015			2014
Medical equipment	$	4,024,449		$	4,024,449
Less accumulated depreciation		(1,098,060	)		(883,015	)
Net	$	2,926,389		$	3,141,434

Aggregate future minimum rentals under capital leases

December 31,
2015	$	846,860
2016		1,078,010
2017		969,606
2018		382,395
2019		35,575
Thereafter		32,611
Total		3,345,057
Less interest		357,186
Present value of minimum lease payments		2,987,871
Less current portion of capital lease obligations		727,307
Capital lease obligations, net of current portion	$	2,260,564